[KHSB] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -88.15%
YoY- -93.55%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 317,222 237,836 211,454 147,729 131,772 117,964 146,487 67.61%
PBT 16,516 22,816 -197,897 1,390 6,248 1,512 -83,150 -
Tax -5,350 -12,644 11,274 -20 708 852 4,344 -
NP 11,166 10,172 -186,623 1,370 6,956 2,364 -78,806 -
-
NP to SH 6,950 740 -192,225 284 2,396 2,364 -78,806 -
-
Tax Rate 32.39% 55.42% - 1.44% -11.33% -56.35% - -
Total Cost 306,056 227,664 398,077 146,358 124,816 115,600 225,293 22.72%
-
Net Worth 429,771 490,249 425,031 548,475 474,592 486,438 702,054 -27.96%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 429,771 490,249 425,031 548,475 474,592 486,438 702,054 -27.96%
NOSH 451,298 462,500 449,959 532,500 460,769 454,615 450,034 0.18%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 3.52% 4.28% -88.26% 0.93% 5.28% 2.00% -53.80% -
ROE 1.62% 0.15% -45.23% 0.05% 0.50% 0.49% -11.23% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 70.29 51.42 46.99 27.74 28.60 25.95 32.55 67.30%
EPS 1.54 0.16 -42.72 0.05 0.52 0.52 -17.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9523 1.06 0.9446 1.03 1.03 1.07 1.56 -28.10%
Adjusted Per Share Value based on latest NOSH - 448,181
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 70.31 52.72 46.87 32.74 29.21 26.15 32.47 67.61%
EPS 1.54 0.16 -42.61 0.06 0.53 0.52 -17.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9526 1.0866 0.9421 1.2157 1.0519 1.0782 1.5561 -27.96%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.20 0.19 0.22 0.17 0.19 0.25 0.51 -
P/RPS 0.28 0.37 0.47 0.61 0.66 0.96 1.57 -68.41%
P/EPS 12.99 118.75 -0.51 318.75 36.54 48.08 -2.91 -
EY 7.70 0.84 -194.18 0.31 2.74 2.08 -34.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.18 0.23 0.17 0.18 0.23 0.33 -26.07%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 29/05/06 28/02/06 28/11/05 26/08/05 30/05/05 21/02/05 -
Price 0.21 0.22 0.20 0.22 0.19 0.21 0.34 -
P/RPS 0.30 0.43 0.43 0.79 0.66 0.81 1.04 -56.44%
P/EPS 13.64 137.50 -0.47 412.50 36.54 40.38 -1.94 -
EY 7.33 0.73 -213.60 0.24 2.74 2.48 -51.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.21 0.21 0.21 0.18 0.20 0.22 0.00%

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