[KHEESAN] QoQ Annualized Quarter Result on 30-Jun-2005 [#4]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
31-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -110.62%
YoY- -108.61%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 59,773 57,776 61,440 62,851 62,650 61,108 64,288 -4.74%
PBT 2,229 3,416 5,848 2,409 3,366 4,614 6,060 -48.69%
Tax -921 -1,252 -1,252 -2,631 -1,276 -1,422 -1,736 -34.49%
NP 1,308 2,164 4,596 -222 2,090 3,192 4,324 -54.97%
-
NP to SH 1,308 2,164 4,600 -222 2,090 3,192 4,324 -54.97%
-
Tax Rate 41.32% 36.65% 21.41% 109.22% 37.91% 30.82% 28.65% -
Total Cost 58,465 55,612 56,844 63,073 60,560 57,916 59,964 -1.67%
-
Net Worth 57,424 57,440 59,245 58,200 62,479 62,399 63,658 -6.64%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - 2,399 - - - -
Div Payout % - - - 0.00% - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 57,424 57,440 59,245 58,200 62,479 62,399 63,658 -6.64%
NOSH 59,817 59,834 59,843 59,999 60,076 59,999 60,055 -0.26%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 2.19% 3.75% 7.48% -0.35% 3.34% 5.22% 6.73% -
ROE 2.28% 3.77% 7.76% -0.38% 3.35% 5.12% 6.79% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 99.93 96.56 102.67 104.75 104.28 101.85 107.05 -4.48%
EPS 2.19 3.62 7.68 -0.37 3.48 5.32 7.20 -54.80%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.96 0.96 0.99 0.97 1.04 1.04 1.06 -6.39%
Adjusted Per Share Value based on latest NOSH - 60,067
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 43.75 42.29 44.97 46.01 45.86 44.73 47.06 -4.75%
EPS 0.96 1.58 3.37 -0.16 1.53 2.34 3.17 -54.93%
DPS 0.00 0.00 0.00 1.76 0.00 0.00 0.00 -
NAPS 0.4203 0.4204 0.4337 0.426 0.4573 0.4567 0.466 -6.65%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.08 1.03 1.09 1.14 1.26 1.22 1.88 -
P/RPS 1.08 1.07 1.06 1.09 1.21 1.20 1.76 -27.80%
P/EPS 49.39 28.48 14.18 -308.11 36.21 22.93 26.11 53.01%
EY 2.02 3.51 7.05 -0.32 2.76 4.36 3.83 -34.74%
DY 0.00 0.00 0.00 3.51 0.00 0.00 0.00 -
P/NAPS 1.13 1.07 1.10 1.18 1.21 1.17 1.77 -25.87%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 24/02/06 29/11/05 30/08/05 20/05/05 25/02/05 24/11/04 -
Price 1.05 1.03 1.03 1.06 1.14 1.83 1.26 -
P/RPS 1.05 1.07 1.00 1.01 1.09 1.80 1.18 -7.49%
P/EPS 48.02 28.48 13.40 -286.49 32.76 34.40 17.50 96.12%
EY 2.08 3.51 7.46 -0.35 3.05 2.91 5.71 -49.02%
DY 0.00 0.00 0.00 3.77 0.00 0.00 0.00 -
P/NAPS 1.09 1.07 1.04 1.09 1.10 1.76 1.19 -5.68%

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