[KHEESAN] QoQ Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 87.2%
YoY- 25.66%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 32,954 32,278 37,292 30,156 59,551 68,838 73,316 -41.40%
PBT -15,143 -10,810 -8,976 -7,556 -65,062 -74,750 -65,952 -62.60%
Tax 1,153 0 0 0 6,008 0 0 -
NP -13,990 -10,810 -8,976 -7,556 -59,054 -74,750 -65,952 -64.53%
-
NP to SH -13,990 -10,810 -8,976 -7,556 -59,054 -74,750 -65,952 -64.53%
-
Tax Rate - - - - - - - -
Total Cost 46,944 43,089 46,268 37,712 118,605 143,589 139,268 -51.66%
-
Net Worth -7,938,902 -7,351,343 -6,968,332 -6,969,247 -68,640 -67,495 -43,471 3149.74%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth -7,938,902 -7,351,343 -6,968,332 -6,969,247 -68,640 -67,495 -43,471 3149.74%
NOSH 137,280 137,280 137,280 114,400 114,400 114,400 114,400 12.96%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -42.45% -33.49% -24.07% -25.06% -99.17% -108.59% -89.96% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 24.00 23.51 27.16 26.36 52.06 60.17 64.09 -48.13%
EPS -10.19 -7.88 -6.54 -6.60 -51.62 -65.35 -57.66 -68.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -57.83 -53.55 -50.76 -60.92 -0.60 -0.59 -0.38 2776.80%
Adjusted Per Share Value based on latest NOSH - 114,400
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 24.12 23.63 27.30 22.07 43.59 50.39 53.67 -41.41%
EPS -10.24 -7.91 -6.57 -5.53 -43.23 -54.72 -48.27 -64.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -58.1104 -53.8096 -51.0061 -51.0128 -0.5024 -0.4941 -0.3182 3149.70%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.145 0.11 0.14 0.18 0.235 0.27 0.27 -
P/RPS 0.60 0.47 0.52 0.68 0.45 0.45 0.42 26.92%
P/EPS -1.42 -1.40 -2.14 -2.73 -0.46 -0.41 -0.47 109.41%
EY -70.28 -71.59 -46.70 -36.69 -219.66 -242.01 -213.52 -52.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 30/05/22 28/02/22 26/11/21 27/09/21 02/06/21 29/03/21 -
Price 0.105 0.13 0.12 0.12 0.17 0.245 0.285 -
P/RPS 0.44 0.55 0.44 0.46 0.33 0.41 0.44 0.00%
P/EPS -1.03 -1.65 -1.84 -1.82 -0.33 -0.37 -0.49 64.31%
EY -97.06 -60.58 -54.49 -55.04 -303.65 -266.70 -202.28 -38.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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