[KHSB] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 70,308 136,083 110,481 0 23,636 15,622 28,985 80.43%
PBT -42,892 15,073 3,822 0 -9,460 -43,776 -20,944 61.19%
Tax 412 -3,375 -1,422 0 -52 -837 -76 -
NP -42,480 11,698 2,400 0 -9,512 -44,613 -21,020 59.77%
-
NP to SH -42,480 11,698 2,400 0 -9,512 -44,613 -21,020 59.77%
-
Tax Rate - 22.39% 37.21% - - - - -
Total Cost 112,788 124,385 108,081 0 33,148 60,235 50,005 71.90%
-
Net Worth 634,500 321,694 665,999 0 115,296 117,196 146,372 165.62%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - 21,019 -
Div Payout % - - - - - - 0.00% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 634,500 321,694 665,999 0 115,296 117,196 146,372 165.62%
NOSH 450,000 224,961 449,999 120,101 120,101 119,991 119,977 141.20%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -60.42% 8.60% 2.17% 0.00% -40.24% -285.58% -72.52% -
ROE -6.70% 3.64% 0.36% 0.00% -8.25% -38.07% -14.36% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 15.62 60.49 24.55 0.00 19.68 13.02 24.16 -25.21%
EPS -9.44 5.20 0.53 0.00 -7.92 -37.18 -17.52 -33.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 17.52 -
NAPS 1.41 1.43 1.48 0.00 0.96 0.9767 1.22 10.12%
Adjusted Per Share Value based on latest NOSH - 120,101
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 15.58 30.16 24.49 0.00 5.24 3.46 6.42 80.49%
EPS -9.42 2.59 0.53 0.00 -2.11 -9.89 -4.66 59.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.66 -
NAPS 1.4063 0.713 1.4762 0.00 0.2555 0.2598 0.3244 165.63%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 - -
Price 0.77 0.74 0.73 0.65 0.34 0.34 0.00 -
P/RPS 4.93 1.22 2.97 0.00 0.00 0.00 0.00 -
P/EPS -8.16 14.23 136.88 0.00 0.00 0.00 0.00 -
EY -12.26 7.03 0.73 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.52 0.49 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 25/05/04 25/02/04 21/11/03 - 28/05/03 15/04/03 29/11/02 -
Price 0.68 0.73 0.70 0.00 0.34 0.34 0.34 -
P/RPS 4.35 1.21 2.85 0.00 0.00 0.00 0.00 -
P/EPS -7.20 14.04 131.25 0.00 0.00 0.00 0.00 -
EY -13.88 7.12 0.76 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.51 0.47 0.00 0.00 0.00 0.34 25.82%

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