[CHHB] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Announcement Date
17-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -2.19%
YoY- -20.45%
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 196,083 190,326 152,184 175,415 411,631 256,068 223,991 -2.19%
PBT 26,498 2,462 -32,179 21,724 41,192 -3,259 -27,923 -
Tax -9,549 -426 -308 -2,496 -14,630 -6,788 -7,134 4.97%
NP 16,949 2,036 -32,487 19,228 26,562 -10,047 -35,057 -
-
NP to SH 19,329 2,377 -29,422 21,129 26,562 -10,047 -35,057 -
-
Tax Rate 36.04% 17.30% - 11.49% 35.52% - - -
Total Cost 179,134 188,290 184,671 156,187 385,069 266,115 259,048 -5.95%
-
Net Worth 688,509 572,193 654,315 703,380 692,322 651,398 766,741 -1.77%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 688,509 572,193 654,315 703,380 692,322 651,398 766,741 -1.77%
NOSH 275,734 276,395 275,745 275,835 275,825 276,016 275,806 -0.00%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 8.64% 1.07% -21.35% 10.96% 6.45% -3.92% -15.65% -
ROE 2.81% 0.42% -4.50% 3.00% 3.84% -1.54% -4.57% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 71.11 68.86 55.19 63.59 149.24 92.77 81.21 -2.18%
EPS 7.01 0.86 -10.67 7.66 9.63 -3.64 -12.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.497 2.0702 2.3729 2.55 2.51 2.36 2.78 -1.77%
Adjusted Per Share Value based on latest NOSH - 277,647
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 64.12 62.24 49.77 57.36 134.61 83.74 73.25 -2.19%
EPS 6.32 0.78 -9.62 6.91 8.69 -3.29 -11.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2516 1.8712 2.1398 2.3002 2.2641 2.1302 2.5074 -1.77%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.89 1.12 0.68 0.72 1.54 1.11 1.28 -
P/RPS 1.25 1.63 1.23 1.13 1.03 1.20 1.58 -3.82%
P/EPS 12.70 130.23 -6.37 9.40 15.99 -30.49 -10.07 -
EY 7.88 0.77 -15.69 10.64 6.25 -3.28 -9.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.54 0.29 0.28 0.61 0.47 0.46 -3.99%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 30/11/07 27/11/06 17/11/05 30/11/04 28/11/03 29/11/02 -
Price 0.67 1.07 0.71 0.64 1.28 1.06 1.12 -
P/RPS 0.94 1.55 1.29 1.01 0.86 1.14 1.38 -6.19%
P/EPS 9.56 124.42 -6.65 8.36 13.29 -29.12 -8.81 -
EY 10.46 0.80 -15.03 11.97 7.52 -3.43 -11.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.52 0.30 0.25 0.51 0.45 0.40 -6.33%

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