[CHHB] YoY Quarter Result on 31-Dec-2006 [#4]

Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 65.34%
YoY- 77.42%
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 64,532 47,108 59,227 60,981 47,905 74,198 86,613 -4.78%
PBT 15,083 -7,788 -10,067 -1,786 -14,773 -21,522 27,571 -9.55%
Tax -2,469 -557 107,838 -1,757 -1,314 5,833 -5,084 -11.33%
NP 12,614 -8,345 97,771 -3,543 -16,087 -15,689 22,487 -9.17%
-
NP to SH 12,006 -6,123 98,103 -3,267 -14,468 -15,689 21,664 -9.36%
-
Tax Rate 16.37% - - - - - 18.44% -
Total Cost 51,918 55,453 -38,544 64,524 63,992 89,887 64,126 -3.45%
-
Net Worth 692,781 685,470 551,371 630,932 734,048 797,705 551,128 3.88%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 692,781 685,470 551,371 630,932 734,048 797,705 551,128 3.88%
NOSH 275,887 275,576 275,685 276,627 275,958 321,655 275,564 0.01%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 19.55% -17.71% 165.08% -5.81% -33.58% -21.14% 25.96% -
ROE 1.73% -0.89% 17.79% -0.52% -1.97% -1.97% 3.93% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 23.39 17.09 21.48 22.04 17.36 23.07 31.43 -4.80%
EPS 4.35 -2.22 35.58 -1.18 -5.25 -5.69 8.16 -9.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5111 2.4874 2.00 2.2808 2.66 2.48 2.00 3.86%
Adjusted Per Share Value based on latest NOSH - 276,627
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 21.10 15.41 19.37 19.94 15.67 24.26 28.32 -4.78%
EPS 3.93 -2.00 32.08 -1.07 -4.73 -5.13 7.08 -9.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2656 2.2416 1.8031 2.0633 2.4005 2.6087 1.8023 3.88%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.56 0.79 1.16 0.66 0.58 1.21 1.20 -
P/RPS 2.39 4.62 5.40 2.99 3.34 5.25 3.82 -7.51%
P/EPS 12.87 -35.56 3.26 -55.88 -11.06 -24.81 15.26 -2.79%
EY 7.77 -2.81 30.68 -1.79 -9.04 -4.03 6.55 2.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.32 0.58 0.29 0.22 0.49 0.60 -15.38%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 25/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 -
Price 0.65 0.69 1.12 0.71 0.63 1.19 1.66 -
P/RPS 2.78 4.04 5.21 3.22 3.63 5.16 5.28 -10.13%
P/EPS 14.94 -31.05 3.15 -60.12 -12.02 -24.40 21.12 -5.60%
EY 6.70 -3.22 31.77 -1.66 -8.32 -4.10 4.74 5.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.28 0.56 0.31 0.24 0.48 0.83 -17.57%

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