[CHHB] YoY TTM Result on 30-Sep-2007 [#3]

Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 92.88%
YoY- 97.97%
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 226,040 158,915 255,311 251,307 200,089 249,613 498,244 -12.33%
PBT 30,374 -20,113 16,432 677 -46,952 202 68,763 -12.72%
Tax -7,965 -232 98,289 -2,183 -1,622 4,075 -19,714 -14.01%
NP 22,409 -20,345 114,721 -1,506 -48,574 4,277 49,049 -12.23%
-
NP to SH 22,174 -13,798 117,433 -889 -43,890 5,440 48,226 -12.14%
-
Tax Rate 26.22% - -598.16% 322.45% - -2,017.33% 28.67% -
Total Cost 203,631 179,260 140,590 252,813 248,663 245,336 449,195 -12.34%
-
Net Worth 570,769 675,207 684,594 570,484 653,935 707,999 691,961 -3.15%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 570,769 675,207 684,594 570,484 653,935 707,999 691,961 -3.15%
NOSH 285,384 274,999 274,166 275,569 275,584 277,647 275,681 0.57%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 9.91% -12.80% 44.93% -0.60% -24.28% 1.71% 9.84% -
ROE 3.88% -2.04% 17.15% -0.16% -6.71% 0.77% 6.97% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 79.21 57.79 93.12 91.20 72.61 89.90 180.73 -12.83%
EPS 7.77 -5.02 42.83 -0.32 -15.93 1.96 17.49 -12.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.4553 2.497 2.0702 2.3729 2.55 2.51 -3.71%
Adjusted Per Share Value based on latest NOSH - 275,569
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 73.92 51.97 83.49 82.18 65.43 81.63 162.94 -12.33%
EPS 7.25 -4.51 38.40 -0.29 -14.35 1.78 15.77 -12.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8665 2.2081 2.2388 1.8656 2.1385 2.3153 2.2629 -3.15%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.57 0.67 0.89 1.12 0.68 0.72 1.54 -
P/RPS 0.72 1.16 0.96 1.23 0.94 0.80 0.85 -2.72%
P/EPS 7.34 -13.35 2.08 -347.17 -4.27 36.75 8.80 -2.97%
EY 13.63 -7.49 48.13 -0.29 -23.42 2.72 11.36 3.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.27 0.36 0.54 0.29 0.28 0.61 -11.65%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/10 30/11/09 27/11/08 30/11/07 27/11/06 17/11/05 30/11/04 -
Price 0.65 0.58 0.67 1.07 0.71 0.64 1.28 -
P/RPS 0.82 1.00 0.72 1.17 0.98 0.71 0.71 2.42%
P/EPS 8.37 -11.56 1.56 -331.68 -4.46 32.66 7.32 2.25%
EY 11.95 -8.65 63.93 -0.30 -22.43 3.06 13.67 -2.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.24 0.27 0.52 0.30 0.25 0.51 -6.99%

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