[KHEESAN] QoQ Quarter Result on 31-Dec-2001 [#2]

Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- -375.0%
YoY- -143.83%
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 11,463 12,000 12,105 11,411 12,394 13,375 11,720 -1.46%
PBT -47 218 -637 -478 388 4,907 -1,614 -90.51%
Tax -53 170 637 478 -176 -140 1,614 -
NP -100 388 0 0 212 4,767 0 -
-
NP to SH -100 388 -869 -583 212 4,767 -1,666 -84.64%
-
Tax Rate - -77.98% - - 45.36% 2.85% - -
Total Cost 11,563 11,612 12,105 11,411 12,182 8,608 11,720 -0.89%
-
Net Worth 63,529 65,064 64,725 65,886 66,400 65,986 62,724 0.85%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - 2,399 - -
Div Payout % - - - - - 50.34% - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 63,529 65,064 64,725 65,886 66,400 65,986 62,724 0.85%
NOSH 58,823 59,692 59,931 39,931 40,000 39,991 39,952 29.39%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -0.87% 3.23% 0.00% 0.00% 1.71% 35.64% 0.00% -
ROE -0.16% 0.60% -1.34% -0.88% 0.32% 7.22% -2.66% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 19.49 20.10 20.20 28.58 30.98 33.44 29.34 -23.84%
EPS -0.17 0.65 -1.45 -1.46 0.53 11.92 -4.17 -88.13%
DPS 0.00 0.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 1.08 1.09 1.08 1.65 1.66 1.65 1.57 -22.05%
Adjusted Per Share Value based on latest NOSH - 39,931
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 8.35 8.74 8.82 8.31 9.03 9.74 8.54 -1.48%
EPS -0.07 0.28 -0.63 -0.42 0.15 3.47 -1.21 -85.01%
DPS 0.00 0.00 0.00 0.00 0.00 1.75 0.00 -
NAPS 0.4628 0.474 0.4715 0.4799 0.4837 0.4807 0.4569 0.85%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.95 1.11 1.58 1.80 1.28 1.23 1.25 -
P/RPS 4.88 5.52 7.82 6.30 4.13 3.68 4.26 9.47%
P/EPS -558.82 170.77 -108.97 -123.29 241.51 10.32 -29.98 601.75%
EY -0.18 0.59 -0.92 -0.81 0.41 9.69 -3.34 -85.70%
DY 0.00 0.00 0.00 0.00 0.00 4.88 0.00 -
P/NAPS 0.88 1.02 1.46 1.09 0.77 0.75 0.80 6.55%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 26/09/02 27/06/02 27/02/02 29/11/01 30/08/01 30/05/01 -
Price 0.94 0.95 1.15 1.30 1.68 1.46 1.40 -
P/RPS 4.82 4.73 5.69 4.55 5.42 4.37 4.77 0.69%
P/EPS -552.94 146.15 -79.31 -89.04 316.98 12.25 -33.57 546.26%
EY -0.18 0.68 -1.26 -1.12 0.32 8.16 -2.98 -84.57%
DY 0.00 0.00 0.00 0.00 0.00 4.11 0.00 -
P/NAPS 0.87 0.87 1.06 0.79 1.01 0.88 0.89 -1.50%

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