[KHEESAN] QoQ Quarter Result on 30-Sep-2004 [#1]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 199.45%
YoY- 1181.0%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 15,863 16,434 14,482 16,072 15,486 15,717 14,112 8.11%
PBT -2,079 218 792 1,515 784 571 1,179 -
Tax -1,674 -246 -277 -434 -423 -43 -1,131 29.90%
NP -3,753 -28 515 1,081 361 528 48 -
-
NP to SH -2,009 -28 515 1,081 361 528 580 -
-
Tax Rate - 112.84% 34.97% 28.65% 53.95% 7.53% 95.93% -
Total Cost 19,616 16,462 13,967 14,991 15,125 15,189 14,064 24.85%
-
Net Worth 58,265 58,239 62,279 63,658 62,573 62,399 746,749 -81.76%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 2,402 - - - 2,406 - - -
Div Payout % 0.00% - - - 666.67% - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 58,265 58,239 62,279 63,658 62,573 62,399 746,749 -81.76%
NOSH 60,067 55,999 59,883 60,055 60,166 60,000 725,000 -81.02%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -23.66% -0.17% 3.56% 6.73% 2.33% 3.36% 0.34% -
ROE -3.45% -0.05% 0.83% 1.70% 0.58% 0.85% 0.08% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 26.41 29.35 24.18 26.76 25.74 26.20 1.95 469.08%
EPS -6.26 -0.05 0.86 1.80 0.60 0.88 0.08 -
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.97 1.04 1.04 1.06 1.04 1.04 1.03 -3.92%
Adjusted Per Share Value based on latest NOSH - 60,055
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 11.56 11.97 10.55 11.71 11.28 11.45 10.28 8.14%
EPS -1.46 -0.02 0.38 0.79 0.26 0.38 0.42 -
DPS 1.75 0.00 0.00 0.00 1.75 0.00 0.00 -
NAPS 0.4244 0.4242 0.4537 0.4637 0.4558 0.4545 5.4396 -81.76%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.14 1.26 1.22 1.88 1.02 1.01 1.00 -
P/RPS 4.32 4.29 5.04 7.02 3.96 3.86 51.37 -80.83%
P/EPS -34.08 -2,520.00 141.86 104.44 170.00 114.77 1,250.00 -
EY -2.93 -0.04 0.70 0.96 0.59 0.87 0.08 -
DY 3.51 0.00 0.00 0.00 3.92 0.00 0.00 -
P/NAPS 1.18 1.21 1.17 1.77 0.98 0.97 0.97 13.97%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 20/05/05 25/02/05 24/11/04 27/08/04 28/05/04 27/02/04 -
Price 1.06 1.14 1.83 1.26 0.91 1.00 1.06 -
P/RPS 4.01 3.88 7.57 4.71 3.54 3.82 54.46 -82.46%
P/EPS -31.69 -2,280.00 212.79 70.00 151.67 113.64 1,325.00 -
EY -3.16 -0.04 0.47 1.43 0.66 0.88 0.08 -
DY 3.77 0.00 0.00 0.00 4.40 0.00 0.00 -
P/NAPS 1.09 1.10 1.76 1.19 0.88 0.96 1.03 3.85%

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