[KHSB] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 245.55%
YoY- 155.74%
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 217,886 309,610 185,340 125,123 46,169 38,744 37,856 220.82%
PBT 2,432 15,452 10,032 19,057 -5,574 14,196 -61,104 -
Tax -5,122 -6,918 -1,840 8,053 -578 -10,846 7,544 -
NP -2,690 8,534 8,192 27,110 -6,153 3,350 -53,560 -86.36%
-
NP to SH -6,674 3,084 5,820 21,448 -14,736 -6,730 -51,240 -74.27%
-
Tax Rate 210.61% 44.77% 18.34% -42.26% - 76.40% - -
Total Cost 220,577 301,076 177,148 98,013 52,322 35,394 91,416 79.80%
-
Net Worth 420,052 429,220 430,907 433,539 400,837 407,972 399,267 3.43%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 420,052 429,220 430,907 433,539 400,837 407,972 399,267 3.43%
NOSH 450,990 453,529 454,687 449,543 449,268 448,666 449,473 0.22%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -1.23% 2.76% 4.42% 21.67% -13.33% 8.65% -141.48% -
ROE -1.59% 0.72% 1.35% 4.95% -3.68% -1.65% -12.83% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 48.31 68.27 40.76 27.83 10.28 8.64 8.42 220.15%
EPS -1.48 0.68 1.28 4.77 -3.28 -1.50 -11.40 -74.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9314 0.9464 0.9477 0.9644 0.8922 0.9093 0.8883 3.20%
Adjusted Per Share Value based on latest NOSH - 450,085
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 48.29 68.62 41.08 27.73 10.23 8.59 8.39 220.82%
EPS -1.48 0.68 1.29 4.75 -3.27 -1.49 -11.36 -74.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.931 0.9513 0.9551 0.9609 0.8884 0.9042 0.885 3.43%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.40 0.38 0.45 0.44 0.49 0.58 0.34 -
P/RPS 0.83 0.56 1.10 1.58 4.77 6.72 4.04 -65.14%
P/EPS -27.03 55.88 35.16 9.22 -14.94 -38.67 -2.98 334.34%
EY -3.70 1.79 2.84 10.84 -6.69 -2.59 -33.53 -76.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.40 0.47 0.46 0.55 0.64 0.38 8.58%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 25/08/10 26/05/10 25/02/10 25/11/09 27/08/09 29/05/09 -
Price 0.41 0.38 0.36 0.44 0.46 0.53 0.52 -
P/RPS 0.85 0.56 0.88 1.58 4.48 6.14 6.17 -73.29%
P/EPS -27.70 55.88 28.13 9.22 -14.02 -35.33 -4.56 232.55%
EY -3.61 1.79 3.56 10.84 -7.13 -2.83 -21.92 -69.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.40 0.38 0.46 0.52 0.58 0.59 -17.74%

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