[CHHB] QoQ TTM Result on 31-Dec-2015 [#4]

Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -45.42%
YoY- -122.74%
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 96,597 104,023 112,948 126,017 182,558 202,772 231,274 -44.03%
PBT -5,201 -7,681 -11,155 -9,369 -4,948 2,783 20,392 -
Tax 1,623 1,015 1,256 141 -1,785 -6,070 -8,620 -
NP -3,578 -6,666 -9,899 -9,228 -6,733 -3,287 11,772 -
-
NP to SH -4,026 -7,019 -9,779 -8,609 -5,920 -1,777 13,286 -
-
Tax Rate - - - - - 218.11% 42.27% -
Total Cost 100,175 110,689 122,847 135,245 189,291 206,059 219,502 -40.63%
-
Net Worth 808,745 814,777 819,017 821,226 803,278 811,277 821,410 -1.02%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 808,745 814,777 819,017 821,226 803,278 811,277 821,410 -1.02%
NOSH 273,557 273,837 273,781 273,742 273,605 273,636 275,567 -0.48%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -3.70% -6.41% -8.76% -7.32% -3.69% -1.62% 5.09% -
ROE -0.50% -0.86% -1.19% -1.05% -0.74% -0.22% 1.62% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 35.31 37.99 41.25 46.03 66.72 74.10 83.93 -43.76%
EPS -1.47 -2.56 -3.57 -3.14 -2.16 -0.65 4.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9564 2.9754 2.9915 3.00 2.9359 2.9648 2.9808 -0.54%
Adjusted Per Share Value based on latest NOSH - 273,742
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 31.59 34.02 36.94 41.21 59.70 66.31 75.63 -44.03%
EPS -1.32 -2.30 -3.20 -2.82 -1.94 -0.58 4.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6448 2.6645 2.6784 2.6856 2.6269 2.6531 2.6862 -1.02%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.06 1.10 1.03 1.05 0.96 1.20 1.19 -
P/RPS 3.00 2.90 2.50 2.28 1.44 1.62 1.42 64.42%
P/EPS -72.02 -42.92 -28.84 -33.39 -44.37 -184.79 24.68 -
EY -1.39 -2.33 -3.47 -3.00 -2.25 -0.54 4.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.37 0.34 0.35 0.33 0.40 0.40 -6.76%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 29/08/16 26/05/16 29/02/16 19/11/15 07/08/15 25/05/15 -
Price 1.14 1.14 0.99 0.95 1.06 1.09 1.34 -
P/RPS 3.23 3.00 2.40 2.06 1.59 1.47 1.60 59.52%
P/EPS -77.46 -44.48 -27.72 -30.21 -48.99 -167.85 27.79 -
EY -1.29 -2.25 -3.61 -3.31 -2.04 -0.60 3.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.38 0.33 0.32 0.36 0.37 0.45 -9.07%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment