[KHEESAN] QoQ Quarter Result on 30-Sep-2005 [#1]

Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 157.24%
YoY--%
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 16,245 15,942 13,528 15,360 15,863 16,434 14,482 7.98%
PBT -716 -36 245 1,462 -2,079 218 792 -
Tax 731 -66 -313 -313 -1,674 -246 -277 -
NP 15 -102 -68 1,149 -3,753 -28 515 -90.59%
-
NP to SH 15 -102 -68 1,150 -2,009 -28 515 -90.59%
-
Tax Rate - - 127.76% 21.41% - 112.84% 34.97% -
Total Cost 16,230 16,044 13,596 14,211 19,616 16,462 13,967 10.55%
-
Net Worth 13,090 57,599 57,599 59,245 58,265 58,239 62,279 -64.75%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 545 - - - 2,402 - - -
Div Payout % 3,636.36% - - - 0.00% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 13,090 57,599 57,599 59,245 58,265 58,239 62,279 -64.75%
NOSH 13,636 59,999 60,000 59,843 60,067 55,999 59,883 -62.81%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 0.09% -0.64% -0.50% 7.48% -23.66% -0.17% 3.56% -
ROE 0.11% -0.18% -0.12% 1.94% -3.45% -0.05% 0.83% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 119.13 26.57 22.55 25.67 26.41 29.35 24.18 190.38%
EPS -0.11 -0.17 -0.11 1.92 -6.26 -0.05 0.86 -
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.96 0.96 0.96 0.99 0.97 1.04 1.04 -5.21%
Adjusted Per Share Value based on latest NOSH - 59,843
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 11.83 11.61 9.85 11.19 11.56 11.97 10.55 7.95%
EPS 0.01 -0.07 -0.05 0.84 -1.46 -0.02 0.38 -91.21%
DPS 0.40 0.00 0.00 0.00 1.75 0.00 0.00 -
NAPS 0.0954 0.4196 0.4196 0.4316 0.4244 0.4242 0.4537 -64.74%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.99 1.08 1.03 1.09 1.14 1.26 1.22 -
P/RPS 0.83 4.06 4.57 4.25 4.32 4.29 5.04 -70.05%
P/EPS 900.00 -635.29 -908.82 56.72 -34.08 -2,520.00 141.86 243.86%
EY 0.11 -0.16 -0.11 1.76 -2.93 -0.04 0.70 -70.97%
DY 4.04 0.00 0.00 0.00 3.51 0.00 0.00 -
P/NAPS 1.03 1.13 1.07 1.10 1.18 1.21 1.17 -8.16%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 25/05/06 24/02/06 29/11/05 30/08/05 20/05/05 25/02/05 -
Price 0.99 1.05 1.03 1.03 1.06 1.14 1.83 -
P/RPS 0.83 3.95 4.57 4.01 4.01 3.88 7.57 -77.18%
P/EPS 900.00 -617.65 -908.82 53.60 -31.69 -2,280.00 212.79 162.22%
EY 0.11 -0.16 -0.11 1.87 -3.16 -0.04 0.47 -62.12%
DY 4.04 0.00 0.00 0.00 3.77 0.00 0.00 -
P/NAPS 1.03 1.09 1.07 1.04 1.09 1.10 1.76 -30.10%

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