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

Announcement Date
29-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Sep-2001 [#1]
Profit Trend
QoQ- 1.38%
YoY- 921.77%
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 48,015 49,285 48,900 51,783 53,967 54,187 55,297 -9.00%
PBT -1,364 4,180 3,203 5,294 5,291 -677 251 -
Tax -745 -653 1,193 1,015 955 2,156 1,228 -
NP -2,109 3,527 4,396 6,309 6,246 1,479 1,479 -
-
NP to SH -2,109 3,527 2,730 4,643 4,580 -1,259 -419 194.57%
-
Tax Rate - 15.62% -37.25% -19.17% -18.05% - -489.24% -
Total Cost 50,124 45,758 44,504 45,474 47,721 52,708 53,818 -4.64%
-
Net Worth 59,692 64,725 65,886 40,000 65,986 62,724 64,400 -4.94%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 2,387 - - - 2,399 - - -
Div Payout % 0.00% - - - 52.39% - - -
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 59,692 64,725 65,886 40,000 65,986 62,724 64,400 -4.94%
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 -4.39% 7.16% 8.99% 12.18% 11.57% 2.73% 2.67% -
ROE -3.53% 5.45% 4.14% 11.61% 6.94% -2.01% -0.65% -
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 80.44 82.24 122.46 129.46 134.95 135.63 138.24 -30.37%
EPS -3.53 5.89 6.84 11.61 11.45 -3.15 -1.05 124.91%
DPS 4.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 1.00 1.08 1.65 1.00 1.65 1.57 1.61 -27.26%
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 34.98 35.90 35.62 37.72 39.31 39.47 40.28 -9.00%
EPS -1.54 2.57 1.99 3.38 3.34 -0.92 -0.31 191.99%
DPS 1.74 0.00 0.00 0.00 1.75 0.00 0.00 -
NAPS 0.4348 0.4715 0.4799 0.2914 0.4807 0.4569 0.4691 -4.94%
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 1.38 1.92 1.47 0.99 0.91 0.92 1.34 1.98%
P/EPS -31.42 26.85 26.33 11.03 10.74 -39.67 -176.61 -68.46%
EY -3.18 3.72 3.80 9.07 9.31 -2.52 -0.57 215.55%
DY 3.60 0.00 0.00 0.00 4.88 0.00 0.00 -
P/NAPS 1.11 1.46 1.09 1.28 0.75 0.80 1.15 -2.33%
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 1.18 1.40 1.06 1.30 1.08 1.03 0.90 19.85%
P/EPS -26.89 19.54 19.02 14.47 12.75 -44.43 -118.38 -62.87%
EY -3.72 5.12 5.26 6.91 7.84 -2.25 -0.84 170.41%
DY 4.21 0.00 0.00 0.00 4.11 0.00 0.00 -
P/NAPS 0.95 1.06 0.79 1.68 0.88 0.89 0.77 15.07%

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