[KHSB] QoQ Quarter Result on 31-Dec-2004 [#4]

Announcement Date
21-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -21170.98%
YoY- -929.52%
Quarter Report
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 44,911 36,395 29,491 32,106 27,599 69,205 17,577 86.79%
PBT -2,082 2,746 378 -87,346 2,029 6,342 -10,723 -66.43%
Tax -369 90 213 5,240 -2,415 1,416 103 -
NP -2,451 2,836 591 -82,106 -386 7,758 -10,620 -62.34%
-
NP to SH -986 607 591 -82,106 -386 7,758 -10,620 -79.46%
-
Tax Rate - -3.28% -56.35% - 119.02% -22.33% - -
Total Cost 47,362 33,559 28,900 114,212 27,985 61,447 28,197 41.25%
-
Net Worth 461,627 480,930 486,438 517,720 655,185 649,506 634,500 -19.09%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 461,627 480,930 486,438 517,720 655,185 649,506 634,500 -19.09%
NOSH 448,181 466,923 454,615 450,192 451,851 451,046 450,000 -0.26%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -5.46% 7.79% 2.00% -255.73% -1.40% 11.21% -60.42% -
ROE -0.21% 0.13% 0.12% -15.86% -0.06% 1.19% -1.67% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 10.02 7.79 6.49 7.13 6.11 15.34 3.91 87.15%
EPS -0.22 0.13 0.13 -18.25 -0.09 1.72 -2.36 -79.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.03 1.07 1.15 1.45 1.44 1.41 -18.87%
Adjusted Per Share Value based on latest NOSH - 450,192
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 9.95 8.07 6.54 7.12 6.12 15.34 3.90 86.60%
EPS -0.22 0.13 0.13 -18.20 -0.09 1.72 -2.35 -79.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0232 1.066 1.0782 1.1475 1.4522 1.4396 1.4063 -19.08%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.17 0.19 0.25 0.51 0.37 0.62 0.77 -
P/RPS 1.70 2.44 3.85 7.15 6.06 4.04 19.71 -80.44%
P/EPS -77.27 146.15 192.31 -2.80 -433.12 36.05 -32.63 77.56%
EY -1.29 0.68 0.52 -35.76 -0.23 2.77 -3.06 -43.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.18 0.23 0.44 0.26 0.43 0.55 -54.25%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 26/08/05 30/05/05 21/02/05 29/11/04 27/08/04 25/05/04 -
Price 0.22 0.19 0.21 0.34 0.41 0.47 0.68 -
P/RPS 2.20 2.44 3.24 4.77 6.71 3.06 17.41 -74.78%
P/EPS -100.00 146.15 161.54 -1.86 -479.95 27.33 -28.81 129.07%
EY -1.00 0.68 0.62 -53.64 -0.21 3.66 -3.47 -56.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.18 0.20 0.30 0.28 0.33 0.48 -42.34%

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