[CHUAN] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -57.41%
YoY- 295.94%
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 129,284 114,949 171,944 152,641 112,858 91,410 114,605 2.02%
PBT 3,686 3,879 7,398 2,246 -439 442 2,904 4.05%
Tax -964 -1,280 -2,084 -688 -552 -295 -847 2.17%
NP 2,722 2,599 5,314 1,558 -991 147 2,057 4.77%
-
NP to SH 2,510 2,504 5,186 1,546 -789 147 2,057 3.37%
-
Tax Rate 26.15% 33.00% 28.17% 30.63% - 66.74% 29.17% -
Total Cost 126,562 112,350 166,630 151,083 113,849 91,263 112,548 1.97%
-
Net Worth 129,264 118,939 101,465 92,311 86,521 89,981 82,691 7.72%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - 1,344 - - - -
Div Payout % - - - 86.96% - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 129,264 118,939 101,465 92,311 86,521 89,981 82,691 7.72%
NOSH 125,500 125,200 125,265 44,811 44,829 44,545 41,140 20.41%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 2.11% 2.26% 3.09% 1.02% -0.88% 0.16% 1.79% -
ROE 1.94% 2.11% 5.11% 1.67% -0.91% 0.16% 2.49% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 103.02 91.81 137.26 340.63 251.75 205.21 278.57 -15.27%
EPS 2.00 2.00 4.14 3.45 -1.76 0.33 5.00 -14.15%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.03 0.95 0.81 2.06 1.93 2.02 2.01 -10.53%
Adjusted Per Share Value based on latest NOSH - 44,811
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 76.53 68.04 101.78 90.36 66.81 54.11 67.84 2.02%
EPS 1.49 1.48 3.07 0.92 -0.47 0.09 1.22 3.38%
DPS 0.00 0.00 0.00 0.80 0.00 0.00 0.00 -
NAPS 0.7652 0.7041 0.6006 0.5464 0.5122 0.5326 0.4895 7.72%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.44 0.20 0.31 0.50 0.39 0.48 0.65 -
P/RPS 0.43 0.22 0.23 0.15 0.15 0.23 0.23 10.98%
P/EPS 22.00 10.00 7.49 14.49 -22.16 145.45 13.00 9.15%
EY 4.55 10.00 13.35 6.90 -4.51 0.69 7.69 -8.37%
DY 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.21 0.38 0.24 0.20 0.24 0.32 5.04%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/05/10 27/05/09 26/05/08 31/05/07 29/05/06 30/05/05 26/05/04 -
Price 0.39 0.26 0.28 0.54 0.45 0.41 0.52 -
P/RPS 0.38 0.28 0.20 0.16 0.18 0.20 0.19 12.24%
P/EPS 19.50 13.00 6.76 15.65 -25.57 124.24 10.40 11.03%
EY 5.13 7.69 14.79 6.39 -3.91 0.80 9.62 -9.94%
DY 0.00 0.00 0.00 5.56 0.00 0.00 0.00 -
P/NAPS 0.38 0.27 0.35 0.26 0.23 0.20 0.26 6.52%

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