[KHSB] QoQ TTM Result on 30-Jun-2001 [#2]

Announcement Date
30-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- -986.29%
YoY- -1883.26%
View:
Show?
TTM Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 70,401 80,635 95,853 86,668 84,485 63,525 30,602 74.35%
PBT -39,125 -37,598 -19,703 -12,998 5,439 4,953 1,477 -
Tax 21,099 24,013 20,406 18,550 113 599 4,075 199.58%
NP -18,026 -13,585 703 5,552 5,552 5,552 5,552 -
-
NP to SH -37,728 -35,742 -21,786 -16,937 1,911 4,366 4,698 -
-
Tax Rate - - - - -2.08% -12.09% -275.90% -
Total Cost 88,427 94,220 95,150 81,116 78,933 57,973 25,050 132.01%
-
Net Worth 157,235 161,954 174,905 175,288 179,279 181,493 20,216,522 -96.08%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div 690 690 690 - - - - -
Div Payout % 0.00% 0.00% 0.00% - - - - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 157,235 161,954 174,905 175,288 179,279 181,493 20,216,522 -96.08%
NOSH 120,027 119,966 118,983 120,060 110,666 110,666 120,695 -0.36%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin -25.60% -16.85% 0.73% 6.41% 6.57% 8.74% 18.14% -
ROE -23.99% -22.07% -12.46% -9.66% 1.07% 2.41% 0.02% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 58.65 67.21 80.56 72.19 76.34 57.40 25.35 75.01%
EPS -31.43 -29.79 -18.31 -14.11 1.73 3.95 3.89 -
DPS 0.58 0.58 0.58 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.35 1.47 1.46 1.62 1.64 167.50 -96.07%
Adjusted Per Share Value based on latest NOSH - 120,060
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 15.60 17.87 21.25 19.21 18.73 14.08 6.78 74.37%
EPS -8.36 -7.92 -4.83 -3.75 0.42 0.97 1.04 -
DPS 0.15 0.15 0.15 0.00 0.00 0.00 0.00 -
NAPS 0.3485 0.359 0.3877 0.3885 0.3974 0.4023 44.8088 -96.08%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 31/05/02 28/02/02 09/01/02 30/08/01 31/07/01 07/03/01 29/11/00 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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