[KHEESAN] QoQ Annualized Quarter Result on 30-Jun-2002 [#4]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
26-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 48.47%
YoY- -118.6%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 48,009 46,032 45,852 47,910 47,880 47,610 49,576 -2.12%
PBT -1,826 -908 -188 -509 -969 -180 1,552 -
Tax -12 -70 -212 509 969 180 -704 -93.39%
NP -1,838 -978 -400 0 0 0 848 -
-
NP to SH -1,838 -978 -400 -852 -1,653 -742 848 -
-
Tax Rate - - - - - - 45.36% -
Total Cost 49,847 47,010 46,252 47,910 47,880 47,610 48,728 1.52%
-
Net Worth 61,755 62,019 63,529 65,400 64,695 65,822 66,400 -4.72%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 61,755 62,019 63,529 65,400 64,695 65,822 66,400 -4.72%
NOSH 59,956 59,634 58,823 60,000 59,903 39,892 40,000 31.00%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -3.83% -2.12% -0.87% 0.00% 0.00% 0.00% 1.71% -
ROE -2.98% -1.58% -0.63% -1.30% -2.56% -1.13% 1.28% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 80.07 77.19 77.95 79.85 79.93 119.35 123.94 -25.28%
EPS -3.07 -1.64 -0.68 -1.42 -2.76 -1.86 2.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.04 1.08 1.09 1.08 1.65 1.66 -27.27%
Adjusted Per Share Value based on latest NOSH - 59,692
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 35.14 33.69 33.56 35.07 35.05 34.85 36.29 -2.12%
EPS -1.35 -0.72 -0.29 -0.62 -1.21 -0.54 0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.452 0.454 0.465 0.4787 0.4736 0.4818 0.486 -4.72%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.40 0.98 0.95 1.11 1.58 1.80 1.28 -
P/RPS 1.75 1.27 1.22 1.39 1.98 1.51 1.03 42.43%
P/EPS -45.65 -59.76 -139.71 -78.17 -57.25 -96.77 60.38 -
EY -2.19 -1.67 -0.72 -1.28 -1.75 -1.03 1.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 0.94 0.88 1.02 1.46 1.09 0.77 46.16%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 23/05/03 21/02/03 29/11/02 26/09/02 27/06/02 27/02/02 29/11/01 -
Price 1.24 1.43 0.94 0.95 1.15 1.30 1.68 -
P/RPS 1.55 1.85 1.21 1.19 1.44 1.09 1.36 9.11%
P/EPS -40.43 -87.20 -138.24 -66.90 -41.67 -69.89 79.25 -
EY -2.47 -1.15 -0.72 -1.49 -2.40 -1.43 1.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.38 0.87 0.87 1.06 0.79 1.01 12.18%

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