[KHSB] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -189.72%
YoY- -283.25%
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 46,169 38,744 37,856 93,364 109,332 130,150 186,452 -60.53%
PBT -5,574 14,196 -61,104 -36,498 44,350 49,968 43,788 -
Tax -578 -10,846 7,544 1,044 20 -4,084 -18,744 -90.14%
NP -6,153 3,350 -53,560 -35,454 44,370 45,884 25,044 -
-
NP to SH -14,736 -6,730 -51,240 -38,481 42,889 46,770 25,844 -
-
Tax Rate - 76.40% - - -0.05% 8.17% 42.81% -
Total Cost 52,322 35,394 91,416 128,818 64,961 84,266 161,408 -52.77%
-
Net Worth 400,837 407,972 399,267 412,264 482,100 473,141 455,186 -8.12%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 400,837 407,972 399,267 412,264 482,100 473,141 455,186 -8.12%
NOSH 449,268 448,666 449,473 450,070 449,888 449,711 448,680 0.08%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -13.33% 8.65% -141.48% -37.97% 40.58% 35.25% 13.43% -
ROE -3.68% -1.65% -12.83% -9.33% 8.90% 9.88% 5.68% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 10.28 8.64 8.42 20.74 24.30 28.94 41.56 -60.56%
EPS -3.28 -1.50 -11.40 -8.55 9.53 10.40 5.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8922 0.9093 0.8883 0.916 1.0716 1.0521 1.0145 -8.20%
Adjusted Per Share Value based on latest NOSH - 449,987
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 10.23 8.59 8.39 20.69 24.23 28.85 41.33 -60.54%
EPS -3.27 -1.49 -11.36 -8.53 9.51 10.37 5.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8884 0.9042 0.885 0.9138 1.0685 1.0487 1.0089 -8.12%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.49 0.58 0.34 0.32 0.41 0.54 0.56 -
P/RPS 4.77 6.72 4.04 1.54 1.69 1.87 1.35 131.80%
P/EPS -14.94 -38.67 -2.98 -3.74 4.30 5.19 9.72 -
EY -6.69 -2.59 -33.53 -26.72 23.25 19.26 10.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.64 0.38 0.35 0.38 0.51 0.55 0.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 27/08/09 29/05/09 27/02/09 28/11/08 28/08/08 28/05/08 -
Price 0.46 0.53 0.52 0.34 0.32 0.47 0.63 -
P/RPS 4.48 6.14 6.17 1.64 1.32 1.62 1.52 105.43%
P/EPS -14.02 -35.33 -4.56 -3.98 3.36 4.52 10.94 -
EY -7.13 -2.83 -21.92 -25.15 29.79 22.13 9.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.58 0.59 0.37 0.30 0.45 0.62 -11.05%

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