[KHSB] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
21-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -1891.05%
YoY- -773.67%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 147,729 131,772 117,964 146,487 152,508 173,564 70,308 63.97%
PBT 1,390 6,248 1,512 -83,150 5,594 -8,764 -42,892 -
Tax -20 708 852 4,344 -1,194 3,040 412 -
NP 1,370 6,956 2,364 -78,806 4,400 -5,724 -42,480 -
-
NP to SH 284 2,396 2,364 -78,806 4,400 -5,724 -42,480 -
-
Tax Rate 1.44% -11.33% -56.35% - 21.34% - - -
Total Cost 146,358 124,816 115,600 225,293 148,108 179,288 112,788 18.95%
-
Net Worth 548,475 474,592 486,438 702,054 652,199 643,950 634,500 -9.24%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 548,475 474,592 486,438 702,054 652,199 643,950 634,500 -9.24%
NOSH 532,500 460,769 454,615 450,034 449,793 447,187 450,000 11.86%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 0.93% 5.28% 2.00% -53.80% 2.89% -3.30% -60.42% -
ROE 0.05% 0.50% 0.49% -11.23% 0.67% -0.89% -6.70% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 27.74 28.60 25.95 32.55 33.91 38.81 15.62 46.59%
EPS 0.05 0.52 0.52 -17.51 0.97 -1.28 -9.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.03 1.07 1.56 1.45 1.44 1.41 -18.87%
Adjusted Per Share Value based on latest NOSH - 450,192
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 32.74 29.21 26.15 32.47 33.80 38.47 15.58 63.98%
EPS 0.06 0.53 0.52 -17.47 0.98 -1.27 -9.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2157 1.0519 1.0782 1.5561 1.4456 1.4273 1.4063 -9.24%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.17 0.19 0.25 0.51 0.37 0.62 0.77 -
P/RPS 0.61 0.66 0.96 1.57 1.09 1.60 4.93 -75.13%
P/EPS 318.75 36.54 48.08 -2.91 37.82 -48.44 -8.16 -
EY 0.31 2.74 2.08 -34.34 2.64 -2.06 -12.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.18 0.23 0.33 0.26 0.43 0.55 -54.25%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 26/08/05 30/05/05 21/02/05 29/11/04 27/08/04 25/05/04 -
Price 0.22 0.19 0.21 0.34 0.41 0.47 0.68 -
P/RPS 0.79 0.66 0.81 1.04 1.21 1.21 4.35 -67.89%
P/EPS 412.50 36.54 40.38 -1.94 41.91 -36.72 -7.20 -
EY 0.24 2.74 2.48 -51.50 2.39 -2.72 -13.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.18 0.20 0.22 0.28 0.33 0.48 -42.34%

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