[KHEESAN] QoQ Annualized Quarter Result on 31-Dec-2001 [#2]

Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- -187.5%
YoY- -125.08%
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 45,852 47,910 47,880 47,610 49,576 53,967 54,122 -10.45%
PBT -188 -509 -969 -180 1,552 5,291 512 -
Tax -212 509 969 180 -704 -711 -512 -44.41%
NP -400 0 0 0 848 4,580 0 -
-
NP to SH -400 -852 -1,653 -742 848 4,580 -249 37.12%
-
Tax Rate - - - - 45.36% 13.44% 100.00% -
Total Cost 46,252 47,910 47,880 47,610 48,728 49,387 54,122 -9.93%
-
Net Worth 63,529 65,400 64,695 65,822 66,400 65,999 62,465 1.13%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 63,529 65,400 64,695 65,822 66,400 65,999 62,465 1.13%
NOSH 58,823 60,000 59,903 39,892 40,000 40,000 39,787 29.74%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -0.87% 0.00% 0.00% 0.00% 1.71% 8.49% 0.00% -
ROE -0.63% -1.30% -2.56% -1.13% 1.28% 6.94% -0.40% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 77.95 79.85 79.93 119.35 123.94 134.92 136.03 -30.98%
EPS -0.68 -1.42 -2.76 -1.86 2.12 11.45 -0.63 5.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.09 1.08 1.65 1.66 1.65 1.57 -22.05%
Adjusted Per Share Value based on latest NOSH - 39,931
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 33.40 34.90 34.88 34.68 36.11 39.31 39.43 -10.46%
EPS -0.29 -0.62 -1.20 -0.54 0.62 3.34 -0.18 37.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4628 0.4764 0.4713 0.4795 0.4837 0.4808 0.455 1.13%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.95 1.11 1.58 1.80 1.28 1.23 1.25 -
P/RPS 1.22 1.39 1.98 1.51 1.03 0.91 0.92 20.68%
P/EPS -139.71 -78.17 -57.25 -96.77 60.38 10.74 -199.47 -21.11%
EY -0.72 -1.28 -1.75 -1.03 1.66 9.31 -0.50 27.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.02 1.46 1.09 0.77 0.75 0.80 6.55%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 26/09/02 27/06/02 27/02/02 29/11/01 30/08/01 30/05/01 -
Price 0.94 0.95 1.15 1.30 1.68 1.46 1.40 -
P/RPS 1.21 1.19 1.44 1.09 1.36 1.08 1.03 11.32%
P/EPS -138.24 -66.90 -41.67 -69.89 79.25 12.75 -223.40 -27.36%
EY -0.72 -1.49 -2.40 -1.43 1.26 7.84 -0.45 36.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.87 1.06 0.79 1.01 0.88 0.89 -1.50%

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