[KHEESAN] QoQ Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -28.6%
YoY- -130.48%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 58,328 55,924 70,496 68,618 67,272 67,944 61,075 -3.01%
PBT -1,224 -4,036 -1,372 -377 -314 632 956 -
Tax 4,238 400 490 -21 4 8 26 2856.39%
NP 3,014 -3,636 -882 -398 -310 640 982 110.76%
-
NP to SH 3,014 -3,636 -882 -398 -310 640 982 110.76%
-
Tax Rate - - - - - -1.27% -2.72% -
Total Cost 55,314 59,560 71,378 69,017 67,582 67,304 60,093 -5.36%
-
Net Worth 55,837 55,616 56,645 55,613 55,442 5,719,703 63,406 -8.10%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - 2,399 - - - 2,569 -
Div Payout % - - 0.00% - - - 261.70% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 55,837 55,616 56,645 55,613 55,442 5,719,703 63,406 -8.10%
NOSH 60,039 59,802 59,999 59,799 59,615 59,259 64,248 -4.40%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 5.17% -6.50% -1.25% -0.58% -0.46% 0.94% 1.61% -
ROE 5.40% -6.54% -1.56% -0.72% -0.56% 0.01% 1.55% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 97.15 93.51 117.49 114.75 112.84 114.66 95.06 1.45%
EPS 5.02 -6.08 -1.47 -0.67 -0.52 1.08 1.53 120.32%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.00 -
NAPS 0.93 0.93 0.9441 0.93 0.93 96.52 0.9869 -3.87%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 42.69 40.93 51.60 50.23 49.24 49.73 44.71 -3.02%
EPS 2.21 -2.66 -0.65 -0.29 -0.23 0.47 0.72 110.77%
DPS 0.00 0.00 1.76 0.00 0.00 0.00 1.88 -
NAPS 0.4087 0.4071 0.4146 0.4071 0.4058 41.8665 0.4641 -8.10%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.88 0.97 0.89 0.99 0.95 1.00 0.99 -
P/RPS 0.91 1.04 0.76 0.86 0.84 0.87 1.04 -8.49%
P/EPS 17.53 -15.95 -60.54 -148.50 -182.69 92.59 64.77 -58.05%
EY 5.70 -6.27 -1.65 -0.67 -0.55 1.08 1.54 138.70%
DY 0.00 0.00 4.49 0.00 0.00 0.00 4.04 -
P/NAPS 0.95 1.04 0.94 1.06 1.02 0.01 1.00 -3.35%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 26/11/07 06/09/07 30/05/07 28/02/07 30/11/06 29/08/06 -
Price 0.72 0.88 0.90 0.90 0.99 1.00 0.99 -
P/RPS 0.74 0.94 0.77 0.78 0.88 0.87 1.04 -20.24%
P/EPS 14.34 -14.47 -61.22 -135.00 -190.38 92.59 64.77 -63.30%
EY 6.97 -6.91 -1.63 -0.74 -0.53 1.08 1.54 172.86%
DY 0.00 0.00 4.44 0.00 0.00 0.00 4.04 -
P/NAPS 0.77 0.95 0.95 0.97 1.06 0.01 1.00 -15.95%

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