[KHEESAN] QoQ Quarter Result on 30-Jun-2003 [#4]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 211.01%
YoY- 154.64%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 15,717 14,112 16,702 14,455 12,991 11,553 11,463 23.39%
PBT 571 1,179 1,830 928 -916 -407 -47 -
Tax -43 -1,131 -188 60 26 18 -53 -13.00%
NP 528 48 1,642 988 -890 -389 -100 -
-
NP to SH 528 580 1,642 988 -890 -389 -100 -
-
Tax Rate 7.53% 95.93% 10.27% -6.47% - - - -
Total Cost 15,189 14,064 15,060 13,467 13,881 11,942 11,563 19.92%
-
Net Worth 62,399 746,749 63,522 61,675 61,939 62,239 63,529 -1.18%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - 2,395 - - - -
Div Payout % - - - 242.42% - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 62,399 746,749 63,522 61,675 61,939 62,239 63,529 -1.18%
NOSH 60,000 725,000 59,927 59,878 60,135 59,846 58,823 1.32%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 3.36% 0.34% 9.83% 6.84% -6.85% -3.37% -0.87% -
ROE 0.85% 0.08% 2.58% 1.60% -1.44% -0.63% -0.16% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 26.20 1.95 27.87 24.14 21.60 19.30 19.49 21.78%
EPS 0.88 0.08 2.74 1.65 -1.48 -0.65 -0.17 -
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.04 1.03 1.06 1.03 1.03 1.04 1.08 -2.48%
Adjusted Per Share Value based on latest NOSH - 59,878
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 11.50 10.33 12.23 10.58 9.51 8.46 8.39 23.36%
EPS 0.39 0.42 1.20 0.72 -0.65 -0.28 -0.07 -
DPS 0.00 0.00 0.00 1.75 0.00 0.00 0.00 -
NAPS 0.4567 5.466 0.465 0.4514 0.4534 0.4556 0.465 -1.19%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.01 1.00 1.19 1.45 1.40 0.98 0.95 -
P/RPS 3.86 51.37 4.27 6.01 6.48 5.08 4.88 -14.45%
P/EPS 114.77 1,250.00 43.43 87.88 -94.59 -150.77 -558.82 -
EY 0.87 0.08 2.30 1.14 -1.06 -0.66 -0.18 -
DY 0.00 0.00 0.00 2.76 0.00 0.00 0.00 -
P/NAPS 0.97 0.97 1.12 1.41 1.36 0.94 0.88 6.70%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 27/02/04 27/11/03 29/08/03 23/05/03 21/02/03 29/11/02 -
Price 1.00 1.06 1.14 1.45 1.24 1.43 0.94 -
P/RPS 3.82 54.46 4.09 6.01 5.74 7.41 4.82 -14.34%
P/EPS 113.64 1,325.00 41.61 87.88 -83.78 -220.00 -552.94 -
EY 0.88 0.08 2.40 1.14 -1.19 -0.45 -0.18 -
DY 0.00 0.00 0.00 2.76 0.00 0.00 0.00 -
P/NAPS 0.96 1.03 1.08 1.41 1.20 1.38 0.87 6.77%

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