[CHHB] YoY Quarter Result on 30-Sep-2004 [#3]

Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -159.87%
YoY- -1092.95%
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 70,003 53,824 73,183 89,949 104,986 58,894 106,514 -6.75%
PBT 2,342 -9,612 -739 -44,151 6,279 -14,396 -15,832 -
Tax -401 -347 -420 6,548 -2,492 -697 15,832 -
NP 1,941 -9,959 -1,159 -37,603 3,787 -15,093 0 -
-
NP to SH 2,177 -9,425 -472 -37,603 3,787 -15,093 -21,386 -
-
Tax Rate 17.12% - - - 39.69% - - -
Total Cost 68,062 63,783 74,342 127,552 101,199 73,987 106,514 -7.18%
-
Net Worth 570,484 653,935 707,999 691,961 652,359 767,066 553,941 0.49%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 570,484 653,935 707,999 691,961 652,359 767,066 553,941 0.49%
NOSH 275,569 275,584 277,647 275,681 276,423 275,923 275,592 -0.00%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 2.77% -18.50% -1.58% -41.80% 3.61% -25.63% 0.00% -
ROE 0.38% -1.44% -0.07% -5.43% 0.58% -1.97% -3.86% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 25.40 19.53 26.36 32.63 37.98 21.34 38.65 -6.75%
EPS 0.79 -3.42 -0.17 -13.64 1.37 -5.47 -7.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0702 2.3729 2.55 2.51 2.36 2.78 2.01 0.49%
Adjusted Per Share Value based on latest NOSH - 275,681
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 22.89 17.60 23.93 29.42 34.33 19.26 34.83 -6.75%
EPS 0.71 -3.08 -0.15 -12.30 1.24 -4.94 -6.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8656 2.1385 2.3153 2.2629 2.1334 2.5085 1.8115 0.49%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.12 0.68 0.72 1.54 1.11 1.28 1.47 -
P/RPS 4.41 3.48 2.73 4.72 2.92 6.00 3.80 2.51%
P/EPS 141.77 -19.88 -423.53 -11.29 81.02 -23.40 -18.94 -
EY 0.71 -5.03 -0.24 -8.86 1.23 -4.27 -5.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.29 0.28 0.61 0.47 0.46 0.73 -4.89%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/11/07 27/11/06 17/11/05 30/11/04 28/11/03 29/11/02 30/11/01 -
Price 1.07 0.71 0.64 1.28 1.06 1.12 1.90 -
P/RPS 4.21 3.64 2.43 3.92 2.79 5.25 4.92 -2.56%
P/EPS 135.44 -20.76 -376.47 -9.38 77.37 -20.48 -24.48 -
EY 0.74 -4.82 -0.27 -10.66 1.29 -4.88 -4.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.30 0.25 0.51 0.45 0.40 0.95 -9.55%

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