[KHEESAN] QoQ Annualized Quarter Result on 30-Jun-2003 [#4]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 78.73%
YoY- 54.11%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 62,041 61,628 66,808 50,462 48,009 46,032 45,852 22.31%
PBT 4,773 6,018 7,320 -442 -1,826 -908 -188 -
Tax -1,816 -2,638 -752 51 -12 -70 -212 318.10%
NP 2,957 3,380 6,568 -391 -1,838 -978 -400 -
-
NP to SH 2,957 4,388 6,568 -391 -1,838 -978 -400 -
-
Tax Rate 38.05% 43.84% 10.27% - - - - -
Total Cost 59,084 58,248 60,240 50,853 49,847 47,010 46,252 17.71%
-
Net Worth 62,343 80,135 63,522 61,958 61,755 62,019 63,529 -1.24%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - 2,406 - - - -
Div Payout % - - - 0.00% - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 62,343 80,135 63,522 61,958 61,755 62,019 63,529 -1.24%
NOSH 59,945 77,801 59,927 60,153 59,956 59,634 58,823 1.26%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 4.77% 5.48% 9.83% -0.77% -3.83% -2.12% -0.87% -
ROE 4.74% 5.48% 10.34% -0.63% -2.98% -1.58% -0.63% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 103.50 79.21 111.48 83.89 80.07 77.19 77.95 20.78%
EPS 4.93 5.64 10.96 -0.65 -3.07 -1.64 -0.68 -
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.04 1.03 1.06 1.03 1.03 1.04 1.08 -2.48%
Adjusted Per Share Value based on latest NOSH - 59,878
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 45.41 45.11 48.90 36.94 35.14 33.69 33.56 22.31%
EPS 2.16 3.21 4.81 -0.29 -1.35 -0.72 -0.29 -
DPS 0.00 0.00 0.00 1.76 0.00 0.00 0.00 -
NAPS 0.4563 0.5866 0.465 0.4535 0.452 0.454 0.465 -1.25%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.01 1.00 1.19 1.45 1.40 0.98 0.95 -
P/RPS 0.98 1.26 1.07 1.73 1.75 1.27 1.22 -13.57%
P/EPS 20.47 17.73 10.86 -223.08 -45.65 -59.76 -139.71 -
EY 4.88 5.64 9.21 -0.45 -2.19 -1.67 -0.72 -
DY 0.00 0.00 0.00 2.76 0.00 0.00 0.00 -
P/NAPS 0.97 0.97 1.12 1.41 1.36 0.94 0.88 6.70%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 27/02/04 27/11/03 29/08/03 23/05/03 21/02/03 29/11/02 -
Price 1.00 1.06 1.14 1.45 1.24 1.43 0.94 -
P/RPS 0.97 1.34 1.02 1.73 1.55 1.85 1.21 -13.69%
P/EPS 20.27 18.79 10.40 -223.08 -40.43 -87.20 -138.24 -
EY 4.93 5.32 9.61 -0.45 -2.47 -1.15 -0.72 -
DY 0.00 0.00 0.00 2.76 0.00 0.00 0.00 -
P/NAPS 0.96 1.03 1.08 1.41 1.20 1.38 0.87 6.77%

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