[CHOOBEE] YoY Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
16-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -36.9%
YoY- -30.98%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 306,628 326,952 219,312 198,136 213,800 159,384 13.97%
PBT 42,560 46,836 27,656 13,348 17,136 36,920 2.88%
Tax -11,432 -16,000 -7,028 -4,936 -4,948 -11,312 0.21%
NP 31,128 30,836 20,628 8,412 12,188 25,608 3.97%
-
NP to SH 31,128 30,836 20,628 8,412 12,188 25,608 3.97%
-
Tax Rate 26.86% 34.16% 25.41% 36.98% 28.87% 30.64% -
Total Cost 275,500 296,116 198,684 189,724 201,612 133,776 15.53%
-
Net Worth 274,019 233,698 208,664 193,356 183,411 176,330 9.21%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 274,019 233,698 208,664 193,356 183,411 176,330 9.21%
NOSH 103,015 101,167 99,364 99,668 98,608 100,187 0.55%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 10.15% 9.43% 9.41% 4.25% 5.70% 16.07% -
ROE 11.36% 13.19% 9.89% 4.35% 6.65% 14.52% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 297.65 323.18 220.72 198.80 216.82 159.09 13.33%
EPS 29.32 30.48 20.76 8.44 12.36 25.56 2.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.66 2.31 2.10 1.94 1.86 1.76 8.60%
Adjusted Per Share Value based on latest NOSH - 99,668
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 155.23 165.52 111.02 100.30 108.23 80.69 13.97%
EPS 15.76 15.61 10.44 4.26 6.17 12.96 3.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3872 1.1831 1.0563 0.9788 0.9285 0.8927 9.21%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 2.66 2.46 1.16 1.45 1.11 2.19 -
P/RPS 0.89 0.76 0.53 0.73 0.51 1.38 -8.39%
P/EPS 8.80 8.07 5.59 17.18 8.98 8.57 0.53%
EY 11.36 12.39 17.90 5.82 11.14 11.67 -0.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.06 0.55 0.75 0.60 1.24 -4.20%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 27/05/05 14/05/04 19/05/03 16/05/02 25/05/01 19/05/00 -
Price 2.37 2.35 1.25 1.55 1.04 2.40 -
P/RPS 0.80 0.73 0.57 0.78 0.48 1.51 -11.92%
P/EPS 7.84 7.71 6.02 18.36 8.41 9.39 -3.54%
EY 12.75 12.97 16.61 5.45 11.88 10.65 3.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.02 0.60 0.80 0.56 1.36 -8.12%

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