[KHEESAN] QoQ Quarter Result on 30-Sep-2001 [#1]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
29-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Sep-2001 [#1]
Profit Trend
QoQ- -95.55%
YoY- 42.28%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 12,000 12,105 11,411 12,394 13,375 11,720 14,294 -11.03%
PBT 218 -637 -478 388 4,907 -1,614 1,613 -73.76%
Tax 170 637 478 -176 -140 1,614 -283 -
NP 388 0 0 212 4,767 0 1,330 -56.11%
-
NP to SH 388 -869 -583 212 4,767 -1,666 1,330 -56.11%
-
Tax Rate -77.98% - - 45.36% 2.85% - 17.54% -
Total Cost 11,612 12,105 11,411 12,182 8,608 11,720 12,964 -7.09%
-
Net Worth 65,064 64,725 65,886 66,400 65,986 62,724 64,400 0.68%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - 2,399 - - -
Div Payout % - - - - 50.34% - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 65,064 64,725 65,886 66,400 65,986 62,724 64,400 0.68%
NOSH 59,692 59,931 39,931 40,000 39,991 39,952 40,000 30.68%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 3.23% 0.00% 0.00% 1.71% 35.64% 0.00% 9.30% -
ROE 0.60% -1.34% -0.88% 0.32% 7.22% -2.66% 2.07% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 20.10 20.20 28.58 30.98 33.44 29.34 35.74 -31.93%
EPS 0.65 -1.45 -1.46 0.53 11.92 -4.17 3.33 -66.45%
DPS 0.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 1.09 1.08 1.65 1.66 1.65 1.57 1.61 -22.95%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 8.78 8.86 8.35 9.07 9.79 8.58 10.46 -11.04%
EPS 0.28 -0.64 -0.43 0.16 3.49 -1.22 0.97 -56.42%
DPS 0.00 0.00 0.00 0.00 1.76 0.00 0.00 -
NAPS 0.4763 0.4738 0.4823 0.486 0.483 0.4591 0.4714 0.69%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.11 1.58 1.80 1.28 1.23 1.25 1.85 -
P/RPS 5.52 7.82 6.30 4.13 3.68 4.26 5.18 4.34%
P/EPS 170.77 -108.97 -123.29 241.51 10.32 -29.98 55.64 111.62%
EY 0.59 -0.92 -0.81 0.41 9.69 -3.34 1.80 -52.55%
DY 0.00 0.00 0.00 0.00 4.88 0.00 0.00 -
P/NAPS 1.02 1.46 1.09 0.77 0.75 0.80 1.15 -7.70%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 26/09/02 27/06/02 27/02/02 29/11/01 30/08/01 30/05/01 23/03/01 -
Price 0.95 1.15 1.30 1.68 1.46 1.40 1.24 -
P/RPS 4.73 5.69 4.55 5.42 4.37 4.77 3.47 23.00%
P/EPS 146.15 -79.31 -89.04 316.98 12.25 -33.57 37.29 149.20%
EY 0.68 -1.26 -1.12 0.32 8.16 -2.98 2.68 -60.02%
DY 0.00 0.00 0.00 0.00 4.11 0.00 0.00 -
P/NAPS 0.87 1.06 0.79 1.01 0.88 0.89 0.77 8.50%

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