[KHEESAN] QoQ Annualized Quarter Result on 30-Jun-2008 [#4]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- 421.78%
YoY- 283.79%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 56,890 62,070 66,328 66,811 62,526 58,328 55,924 1.14%
PBT 1,772 1,788 1,380 -1,337 -2,674 -1,224 -4,036 -
Tax -300 6 -152 2,958 2,985 4,238 400 -
NP 1,472 1,794 1,228 1,621 310 3,014 -3,636 -
-
NP to SH 1,472 1,794 1,228 1,621 310 3,014 -3,636 -
-
Tax Rate 16.93% -0.34% 11.01% - - - - -
Total Cost 55,418 60,276 65,100 65,190 62,216 55,314 59,560 -4.68%
-
Net Worth 68,999 56,809 56,584 55,834 54,366 55,837 55,616 15.44%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 68,999 56,809 56,584 55,834 54,366 55,837 55,616 15.44%
NOSH 59,999 59,800 60,196 60,037 59,743 60,039 59,802 0.21%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 2.59% 2.89% 1.85% 2.43% 0.50% 5.17% -6.50% -
ROE 2.13% 3.16% 2.17% 2.90% 0.57% 5.40% -6.54% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 94.82 103.80 110.19 111.28 104.66 97.15 93.51 0.93%
EPS 2.45 3.00 2.04 2.70 0.52 5.02 -6.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 0.95 0.94 0.93 0.91 0.93 0.93 15.19%
Adjusted Per Share Value based on latest NOSH - 60,086
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 41.64 45.43 48.55 48.90 45.77 42.69 40.93 1.15%
EPS 1.08 1.31 0.90 1.19 0.23 2.21 -2.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5051 0.4158 0.4142 0.4087 0.3979 0.4087 0.4071 15.44%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.78 0.55 0.48 0.65 0.83 0.88 0.97 -
P/RPS 0.82 0.53 0.44 0.58 0.79 0.91 1.04 -14.64%
P/EPS 31.79 18.33 23.53 24.07 159.62 17.53 -15.95 -
EY 3.15 5.45 4.25 4.15 0.63 5.70 -6.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.58 0.51 0.70 0.91 0.95 1.04 -24.64%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 28/02/08 26/11/07 -
Price 0.58 0.60 0.68 0.70 0.69 0.72 0.88 -
P/RPS 0.61 0.58 0.62 0.63 0.66 0.74 0.94 -25.02%
P/EPS 23.64 20.00 33.33 25.93 132.69 14.34 -14.47 -
EY 4.23 5.00 3.00 3.86 0.75 6.97 -6.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.63 0.72 0.75 0.76 0.77 0.95 -34.78%

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