[KHEESAN] QoQ Cumulative Quarter Result on 31-Dec-2007 [#2]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 265.79%
YoY- 1072.26%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 16,582 66,811 46,895 29,164 13,981 70,496 51,464 -52.90%
PBT 345 -1,337 -2,006 -612 -1,009 -1,372 -283 -
Tax -38 2,958 2,239 2,119 100 490 -16 77.72%
NP 307 1,621 233 1,507 -909 -882 -299 -
-
NP to SH 307 1,621 233 1,507 -909 -882 -299 -
-
Tax Rate 11.01% - - - - - - -
Total Cost 16,275 65,190 46,662 27,657 14,890 71,378 51,763 -53.66%
-
Net Worth 56,584 55,834 54,366 55,837 55,616 56,645 55,614 1.15%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - 2,399 - -
Div Payout % - - - - - 0.00% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 56,584 55,834 54,366 55,837 55,616 56,645 55,614 1.15%
NOSH 60,196 60,037 59,743 60,039 59,802 59,999 59,800 0.43%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 1.85% 2.43% 0.50% 5.17% -6.50% -1.25% -0.58% -
ROE 0.54% 2.90% 0.43% 2.70% -1.63% -1.56% -0.54% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 27.55 111.28 78.49 48.57 23.38 117.49 86.06 -53.10%
EPS 0.51 2.70 0.39 2.51 -1.52 -1.47 -0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 0.94 0.93 0.91 0.93 0.93 0.9441 0.93 0.71%
Adjusted Per Share Value based on latest NOSH - 59,950
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 12.14 48.90 34.33 21.35 10.23 51.60 37.67 -52.89%
EPS 0.22 1.19 0.17 1.10 -0.67 -0.65 -0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 1.76 0.00 -
NAPS 0.4142 0.4087 0.3979 0.4087 0.4071 0.4146 0.4071 1.15%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.48 0.65 0.83 0.88 0.97 0.89 0.99 -
P/RPS 1.74 0.58 1.06 1.81 4.15 0.76 1.15 31.69%
P/EPS 94.12 24.07 212.82 35.06 -63.82 -60.54 -198.00 -
EY 1.06 4.15 0.47 2.85 -1.57 -1.65 -0.51 -
DY 0.00 0.00 0.00 0.00 0.00 4.49 0.00 -
P/NAPS 0.51 0.70 0.91 0.95 1.04 0.94 1.06 -38.51%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 29/08/08 30/05/08 28/02/08 26/11/07 06/09/07 30/05/07 -
Price 0.68 0.70 0.69 0.72 0.88 0.90 0.90 -
P/RPS 2.47 0.63 0.88 1.48 3.76 0.77 1.05 76.60%
P/EPS 133.33 25.93 176.92 28.69 -57.89 -61.22 -180.00 -
EY 0.75 3.86 0.57 3.49 -1.73 -1.63 -0.56 -
DY 0.00 0.00 0.00 0.00 0.00 4.44 0.00 -
P/NAPS 0.72 0.75 0.76 0.77 0.95 0.95 0.97 -17.97%

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