[CHHB] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -336.66%
YoY- -575.46%
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 365,236 210,672 166,668 229,700 396,656 272,552 332,464 1.57%
PBT 94,508 -12,076 -58,544 -17,336 19,808 -24,592 -36,712 -
Tax -31,696 -260 -1,004 -8,396 -14,396 -4,492 36,712 -
NP 62,812 -12,336 -59,548 -25,732 5,412 -29,084 0 -
-
NP to SH 67,564 -9,452 -54,092 -25,732 5,412 -29,084 -44,648 -
-
Tax Rate 33.54% - - - 72.68% - - -
Total Cost 302,424 223,008 226,216 255,432 391,244 301,636 332,464 -1.56%
-
Net Worth 685,945 564,097 717,546 676,431 651,648 652,737 793,742 -2.40%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 685,945 564,097 717,546 676,431 651,648 652,737 793,742 -2.40%
NOSH 275,546 274,767 275,979 276,094 276,122 275,416 275,604 -0.00%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 17.20% -5.86% -35.73% -11.20% 1.36% -10.67% 0.00% -
ROE 9.85% -1.68% -7.54% -3.80% 0.83% -4.46% -5.63% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 132.55 76.67 60.39 83.20 143.65 98.96 120.63 1.58%
EPS 24.52 -3.44 -19.60 -9.32 1.96 -10.56 -16.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4894 2.053 2.60 2.45 2.36 2.37 2.88 -2.39%
Adjusted Per Share Value based on latest NOSH - 276,094
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 122.42 70.61 55.86 76.99 132.95 91.36 111.44 1.57%
EPS 22.65 -3.17 -18.13 -8.62 1.81 -9.75 -14.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2992 1.8908 2.4051 2.2673 2.1842 2.1879 2.6605 -2.40%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.99 0.79 0.69 1.13 1.79 0.85 1.80 -
P/RPS 0.75 1.03 1.14 1.36 1.25 0.86 1.49 -10.80%
P/EPS 4.04 -22.97 -3.52 -12.12 91.33 -8.05 -11.11 -
EY 24.77 -4.35 -28.41 -8.25 1.09 -12.42 -9.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.38 0.27 0.46 0.76 0.36 0.62 -7.03%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 30/05/08 30/05/07 30/05/06 31/05/05 25/05/04 27/05/03 30/05/02 -
Price 1.07 0.80 0.66 0.85 1.45 0.92 1.68 -
P/RPS 0.81 1.04 1.09 1.02 1.01 0.93 1.39 -8.59%
P/EPS 4.36 -23.26 -3.37 -9.12 73.98 -8.71 -10.37 -
EY 22.92 -4.30 -29.70 -10.96 1.35 -11.48 -9.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.39 0.25 0.35 0.61 0.39 0.58 -4.86%

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