[KHSB] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 103.0%
YoY- 105.56%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 211,454 147,729 131,772 117,964 146,487 152,508 173,564 14.02%
PBT -197,897 1,390 6,248 1,512 -83,150 5,594 -8,764 694.37%
Tax 11,274 -20 708 852 4,344 -1,194 3,040 139.01%
NP -186,623 1,370 6,956 2,364 -78,806 4,400 -5,724 914.11%
-
NP to SH -192,225 284 2,396 2,364 -78,806 4,400 -5,724 934.25%
-
Tax Rate - 1.44% -11.33% -56.35% - 21.34% - -
Total Cost 398,077 146,358 124,816 115,600 225,293 148,108 179,288 69.94%
-
Net Worth 425,031 548,475 474,592 486,438 702,054 652,199 643,950 -24.13%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 425,031 548,475 474,592 486,438 702,054 652,199 643,950 -24.13%
NOSH 449,959 532,500 460,769 454,615 450,034 449,793 447,187 0.41%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -88.26% 0.93% 5.28% 2.00% -53.80% 2.89% -3.30% -
ROE -45.23% 0.05% 0.50% 0.49% -11.23% 0.67% -0.89% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 46.99 27.74 28.60 25.95 32.55 33.91 38.81 13.55%
EPS -42.72 0.05 0.52 0.52 -17.51 0.97 -1.28 930.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9446 1.03 1.03 1.07 1.56 1.45 1.44 -24.44%
Adjusted Per Share Value based on latest NOSH - 454,615
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 46.87 32.74 29.21 26.15 32.47 33.80 38.47 14.03%
EPS -42.61 0.06 0.53 0.52 -17.47 0.98 -1.27 933.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9421 1.2157 1.0519 1.0782 1.5561 1.4456 1.4273 -24.13%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.22 0.17 0.19 0.25 0.51 0.37 0.62 -
P/RPS 0.47 0.61 0.66 0.96 1.57 1.09 1.60 -55.71%
P/EPS -0.51 318.75 36.54 48.08 -2.91 37.82 -48.44 -95.15%
EY -194.18 0.31 2.74 2.08 -34.34 2.64 -2.06 1954.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.17 0.18 0.23 0.33 0.26 0.43 -34.03%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 28/11/05 26/08/05 30/05/05 21/02/05 29/11/04 27/08/04 -
Price 0.20 0.22 0.19 0.21 0.34 0.41 0.47 -
P/RPS 0.43 0.79 0.66 0.81 1.04 1.21 1.21 -49.73%
P/EPS -0.47 412.50 36.54 40.38 -1.94 41.91 -36.72 -94.48%
EY -213.60 0.24 2.74 2.48 -51.50 2.39 -2.72 1719.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.21 0.18 0.20 0.22 0.28 0.33 -25.95%

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