[KHEESAN] QoQ Annualized Quarter Result on 31-Mar-2001 [#3]

Announcement Date
30-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Mar-2001 [#3]
Profit Trend
QoQ- -108.43%
YoY- -125.24%
View:
Show?
Annualized Quarter Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 47,610 49,576 53,967 54,122 57,744 58,312 53,560 -7.53%
PBT -180 1,552 5,291 512 3,996 1,540 583 -
Tax 180 -704 -711 -512 -1,038 -944 -583 -
NP 0 848 4,580 0 2,958 596 0 -
-
NP to SH -742 848 4,580 -249 2,958 596 -331 71.03%
-
Tax Rate - 45.36% 13.44% 100.00% 25.98% 61.30% 100.00% -
Total Cost 47,610 48,728 49,387 54,122 54,786 57,716 53,560 -7.53%
-
Net Worth 65,822 66,400 65,999 62,465 64,356 62,784 63,138 2.80%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 65,822 66,400 65,999 62,465 64,356 62,784 63,138 2.80%
NOSH 39,892 40,000 40,000 39,787 39,972 39,736 39,961 -0.11%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 0.00% 1.71% 8.49% 0.00% 5.12% 1.02% 0.00% -
ROE -1.13% 1.28% 6.94% -0.40% 4.60% 0.95% -0.52% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 119.35 123.94 134.92 136.03 144.46 146.75 134.03 -7.42%
EPS -1.86 2.12 11.45 -0.63 7.40 1.48 -0.83 70.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.66 1.65 1.57 1.61 1.58 1.58 2.92%
Adjusted Per Share Value based on latest NOSH - 39,952
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 34.68 36.11 39.31 39.43 42.06 42.48 39.02 -7.53%
EPS -0.54 0.62 3.34 -0.18 2.15 0.43 -0.24 71.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4795 0.4837 0.4808 0.455 0.4688 0.4573 0.4599 2.81%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 1.80 1.28 1.23 1.25 1.85 1.93 2.35 -
P/RPS 1.51 1.03 0.91 0.92 1.28 1.32 1.75 -9.34%
P/EPS -96.77 60.38 10.74 -199.47 25.00 128.68 -283.71 -51.08%
EY -1.03 1.66 9.31 -0.50 4.00 0.78 -0.35 104.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.77 0.75 0.80 1.15 1.22 1.49 -18.76%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 27/02/02 29/11/01 30/08/01 30/05/01 23/03/01 30/11/00 30/08/00 -
Price 1.30 1.68 1.46 1.40 1.24 2.00 2.78 -
P/RPS 1.09 1.36 1.08 1.03 0.86 1.36 2.07 -34.71%
P/EPS -69.89 79.25 12.75 -223.40 16.76 133.35 -335.63 -64.76%
EY -1.43 1.26 7.84 -0.45 5.97 0.75 -0.30 182.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.01 0.88 0.89 0.77 1.27 1.76 -41.29%

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