[CHUAN] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -88.78%
YoY- -99.4%
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 759,108 583,630 495,402 381,672 400,402 401,686 456,236 8.84%
PBT 47,588 14,002 4,148 944 12,890 5,762 7,498 36.03%
Tax -12,704 -4,152 -2,530 -1,566 -1,974 -3,618 -3,270 25.35%
NP 34,884 9,850 1,618 -622 10,916 2,144 4,228 42.10%
-
NP to SH 33,964 9,186 2,090 66 10,916 2,144 4,228 41.47%
-
Tax Rate 26.70% 29.65% 60.99% 165.89% 15.31% 62.79% 43.61% -
Total Cost 724,224 573,780 493,784 382,294 389,486 399,542 452,008 8.16%
-
Net Worth 112,795 94,008 88,354 93,342 85,242 83,059 85,130 4.79%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - 2,685 - - - - - -
Div Payout % - 29.24% - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 112,795 94,008 88,354 93,342 85,242 83,059 85,130 4.79%
NOSH 125,328 44,766 44,849 47,142 41,379 40,916 40,732 20.58%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 4.60% 1.69% 0.33% -0.16% 2.73% 0.53% 0.93% -
ROE 30.11% 9.77% 2.37% 0.07% 12.81% 2.58% 4.97% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 605.70 1,303.73 1,104.58 809.61 967.63 981.73 1,120.09 -9.73%
EPS 27.10 20.52 4.66 0.14 26.38 5.24 10.38 17.32%
DPS 0.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 2.10 1.97 1.98 2.06 2.03 2.09 -13.08%
Adjusted Per Share Value based on latest NOSH - 45,600
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 449.36 345.48 293.25 225.93 237.02 237.78 270.07 8.84%
EPS 20.11 5.44 1.24 0.04 6.46 1.27 2.50 41.50%
DPS 0.00 1.59 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6677 0.5565 0.523 0.5525 0.5046 0.4917 0.5039 4.79%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - -
Price 0.30 0.59 0.42 0.44 0.54 0.60 0.00 -
P/RPS 0.05 0.05 0.04 0.05 0.06 0.06 0.00 -
P/EPS 1.11 2.88 9.01 314.29 2.05 11.45 0.00 -
EY 90.33 34.78 11.10 0.32 48.85 8.73 0.00 -
DY 0.00 10.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.28 0.21 0.22 0.26 0.30 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 26/08/08 30/08/07 29/08/06 29/08/05 26/08/04 29/08/03 30/08/02 -
Price 0.32 0.38 0.41 0.45 0.52 0.70 0.00 -
P/RPS 0.05 0.03 0.04 0.06 0.05 0.07 0.00 -
P/EPS 1.18 1.85 8.80 321.43 1.97 13.36 0.00 -
EY 84.69 54.00 11.37 0.31 50.73 7.49 0.00 -
DY 0.00 15.79 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.18 0.21 0.23 0.25 0.34 0.00 -

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