[CHUAN] QoQ TTM Result on 31-Dec-2005 [#4]

Announcement Date
13-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -10.89%
YoY- -115.95%
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 500,130 460,580 425,163 403,715 393,561 398,692 384,862 19.06%
PBT 3,908 388 -2,095 -1,214 -730 2,777 6,288 -27.15%
Tax -1,836 -1,036 -643 -386 -586 -974 -794 74.77%
NP 2,072 -648 -2,738 -1,600 -1,316 1,803 5,494 -47.76%
-
NP to SH 2,523 -169 -2,117 -1,181 -1,065 1,979 5,494 -40.44%
-
Tax Rate 46.98% 267.01% - - - 35.07% 12.63% -
Total Cost 498,058 461,228 427,901 405,315 394,877 396,889 379,368 19.87%
-
Net Worth 89,550 88,121 86,521 99,545 87,391 90,288 89,981 -0.31%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 89,550 88,121 86,521 99,545 87,391 90,288 89,981 -0.31%
NOSH 44,775 44,731 44,829 45,454 44,816 45,600 44,545 0.34%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 0.41% -0.14% -0.64% -0.40% -0.33% 0.45% 1.43% -
ROE 2.82% -0.19% -2.45% -1.19% -1.22% 2.19% 6.11% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 1,116.98 1,029.65 948.40 888.17 878.16 874.32 863.98 18.65%
EPS 5.63 -0.38 -4.72 -2.60 -2.38 4.34 12.33 -40.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.97 1.93 2.19 1.95 1.98 2.02 -0.66%
Adjusted Per Share Value based on latest NOSH - 45,454
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 296.05 272.64 251.68 238.98 232.97 236.01 227.82 19.06%
EPS 1.49 -0.10 -1.25 -0.70 -0.63 1.17 3.25 -40.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5301 0.5216 0.5122 0.5893 0.5173 0.5345 0.5326 -0.31%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.44 0.42 0.39 0.31 0.44 0.44 0.48 -
P/RPS 0.04 0.04 0.04 0.03 0.05 0.05 0.06 -23.66%
P/EPS 7.81 -111.17 -8.26 -11.93 -18.52 10.14 3.89 59.08%
EY 12.81 -0.90 -12.11 -8.38 -5.40 9.86 25.69 -37.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.21 0.20 0.14 0.23 0.22 0.24 -5.63%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 29/08/06 29/05/06 13/03/06 29/11/05 29/08/05 30/05/05 -
Price 0.46 0.41 0.45 0.37 0.38 0.45 0.41 -
P/RPS 0.04 0.04 0.05 0.04 0.04 0.05 0.05 -13.81%
P/EPS 8.16 -108.52 -9.53 -14.24 -15.99 10.37 3.32 82.02%
EY 12.25 -0.92 -10.49 -7.02 -6.25 9.64 30.08 -45.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.21 0.23 0.17 0.19 0.23 0.20 9.75%

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