[KHSB] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 100.1%
YoY- -68.7%
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 251,430 213,268 158,611 59,459 211,454 110,797 65,886 143.60%
PBT 12,469 8,448 8,258 5,704 -197,897 1,043 3,124 150.98%
Tax -5,801 -1,721 -2,675 -3,161 11,274 -15 354 -
NP 6,668 6,727 5,583 2,543 -186,623 1,028 3,478 54.14%
-
NP to SH 3,995 4,632 3,475 185 -192,225 213 1,198 122.71%
-
Tax Rate 46.52% 20.37% 32.39% 55.42% - 1.44% -11.33% -
Total Cost 244,762 206,541 153,028 56,916 398,077 109,769 62,408 148.07%
-
Net Worth 429,396 429,381 429,771 490,249 425,031 548,474 474,592 -6.43%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 429,396 429,381 429,771 490,249 425,031 548,474 474,592 -6.43%
NOSH 450,337 449,708 451,298 462,500 449,959 532,500 460,769 -1.51%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 2.65% 3.15% 3.52% 4.28% -88.26% 0.93% 5.28% -
ROE 0.93% 1.08% 0.81% 0.04% -45.23% 0.04% 0.25% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 55.83 47.42 35.15 12.86 46.99 20.81 14.30 147.33%
EPS 0.89 1.03 0.77 0.04 -42.72 0.04 0.26 126.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9535 0.9548 0.9523 1.06 0.9446 1.03 1.03 -5.00%
Adjusted Per Share Value based on latest NOSH - 462,500
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 55.73 47.27 35.16 13.18 46.87 24.56 14.60 143.64%
EPS 0.89 1.03 0.77 0.04 -42.61 0.05 0.27 121.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9517 0.9517 0.9526 1.0866 0.9421 1.2157 1.0519 -6.43%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.18 0.20 0.20 0.19 0.22 0.17 0.19 -
P/RPS 0.32 0.42 0.57 1.48 0.47 0.82 1.33 -61.21%
P/EPS 20.29 19.42 25.97 475.00 -0.51 425.00 73.08 -57.34%
EY 4.93 5.15 3.85 0.21 -194.18 0.24 1.37 134.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.21 0.21 0.18 0.23 0.17 0.18 3.66%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 29/11/06 29/08/06 29/05/06 28/02/06 28/11/05 26/08/05 -
Price 0.26 0.22 0.21 0.22 0.20 0.22 0.19 -
P/RPS 0.47 0.46 0.60 1.71 0.43 1.06 1.33 -49.92%
P/EPS 29.31 21.36 27.27 550.00 -0.47 550.00 73.08 -45.52%
EY 3.41 4.68 3.67 0.18 -213.60 0.18 1.37 83.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.23 0.22 0.21 0.21 0.21 0.18 30.94%

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