[KHSB] QoQ Cumulative 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- 100.75%
YoY- 105.56%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 211,454 110,797 65,886 29,491 146,487 114,381 86,782 80.78%
PBT -197,897 1,043 3,124 378 -83,150 4,196 -4,382 1159.40%
Tax 11,274 -15 354 213 4,344 -896 1,520 278.94%
NP -186,623 1,028 3,478 591 -78,806 3,300 -2,862 1507.77%
-
NP to SH -192,225 213 1,198 591 -78,806 3,300 -2,862 1539.70%
-
Tax Rate - 1.44% -11.33% -56.35% - 21.35% - -
Total Cost 398,077 109,769 62,408 28,900 225,293 111,081 89,644 169.43%
-
Net Worth 425,031 548,474 474,592 486,438 702,054 652,199 643,950 -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 425,031 548,474 474,592 486,438 702,054 652,199 643,950 -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% 0.04% 0.25% 0.12% -11.23% 0.51% -0.44% -
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 20.81 14.30 6.49 32.55 25.43 19.41 80.00%
EPS -42.72 0.04 0.26 0.13 -17.51 0.73 -0.64 1532.96%
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 24.56 14.60 6.54 32.47 25.35 19.23 80.81%
EPS -42.61 0.05 0.27 0.13 -17.47 0.73 -0.63 1547.32%
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 0.82 1.33 3.85 1.57 1.45 3.19 -72.00%
P/EPS -0.51 425.00 73.08 192.31 -2.91 50.43 -96.88 -96.94%
EY -194.18 0.24 1.37 0.52 -34.34 1.98 -1.03 3156.61%
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 1.06 1.33 3.24 1.04 1.61 2.42 -68.29%
P/EPS -0.47 550.00 73.08 161.54 -1.94 55.88 -73.44 -96.52%
EY -213.60 0.18 1.37 0.62 -51.50 1.79 -1.36 2784.30%
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