[KHEESAN] QoQ Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
29-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -548.88%
YoY- 20.96%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 30,156 59,551 68,838 73,316 58,084 66,358 118,911 -59.90%
PBT -7,556 -65,062 -74,750 -65,952 -10,164 -153,268 -93,288 -81.25%
Tax 0 6,008 0 0 0 -3,000 -1,914 -
NP -7,556 -59,054 -74,750 -65,952 -10,164 -156,268 -95,202 -81.50%
-
NP to SH -7,556 -59,054 -74,750 -65,952 -10,164 -156,268 -95,202 -81.50%
-
Tax Rate - - - - - - - -
Total Cost 37,712 118,605 143,589 139,268 68,248 222,626 214,113 -68.54%
-
Net Worth -6,969,247 -68,640 -67,495 -43,471 -13,727 -11,440 37,752 -
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth -6,969,247 -68,640 -67,495 -43,471 -13,727 -11,440 37,752 -
NOSH 114,400 114,400 114,400 114,400 114,400 114,400 114,400 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -25.06% -99.17% -108.59% -89.96% -17.50% -235.49% -80.06% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -252.18% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 26.36 52.06 60.17 64.09 50.77 58.01 103.94 -59.90%
EPS -6.60 -51.62 -65.35 -57.66 -8.88 -136.60 -83.51 -81.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -60.92 -0.60 -0.59 -0.38 -0.12 -0.10 0.33 -
Adjusted Per Share Value based on latest NOSH - 114,400
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 22.07 43.59 50.39 53.67 42.52 48.57 87.04 -59.90%
EPS -5.53 -43.23 -54.72 -48.27 -7.44 -114.38 -69.69 -81.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -51.0128 -0.5024 -0.4941 -0.3182 -0.1005 -0.0837 0.2763 -
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.18 0.235 0.27 0.27 0.25 0.265 0.265 -
P/RPS 0.68 0.45 0.45 0.42 0.49 0.46 0.25 94.73%
P/EPS -2.73 -0.46 -0.41 -0.47 -2.81 -0.19 -0.32 316.97%
EY -36.69 -219.66 -242.01 -213.52 -35.54 -515.46 -314.03 -76.06%
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 0.80 -
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 27/09/21 02/06/21 29/03/21 27/11/20 28/08/20 29/06/20 -
Price 0.12 0.17 0.245 0.285 0.305 0.305 0.265 -
P/RPS 0.46 0.33 0.41 0.44 0.60 0.53 0.25 50.10%
P/EPS -1.82 -0.33 -0.37 -0.49 -3.43 -0.22 -0.32 218.28%
EY -55.04 -303.65 -266.70 -202.28 -29.13 -447.86 -314.03 -68.64%
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 0.80 -

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