[KHSB] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 15.14%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 158,401 152,259 167,603 222,865 160,293 142,716 82,861 53.96%
PBT -75,323 -48,215 6,580 10,692 13,913 21,362 2,867 -
Tax 4,454 -490 -3,204 -1,856 -6,239 -6,342 -1,067 -
NP -70,869 -48,705 3,376 8,836 7,674 15,020 1,800 -
-
NP to SH -70,869 -48,705 3,376 8,836 7,674 15,020 1,800 -
-
Tax Rate - - 48.69% 17.36% 44.84% 29.69% 37.22% -
Total Cost 229,270 200,964 164,227 214,029 152,619 127,696 81,061 99.87%
-
Net Worth 486,438 517,720 655,185 649,506 634,500 224,954 665,999 -18.88%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 486,438 517,720 655,185 649,506 634,500 224,954 665,999 -18.88%
NOSH 454,615 450,192 451,851 451,046 450,000 224,954 449,999 0.68%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -44.74% -31.99% 2.01% 3.96% 4.79% 10.52% 2.17% -
ROE -14.57% -9.41% 0.52% 1.36% 1.21% 6.68% 0.27% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 34.84 33.82 37.09 49.41 35.62 63.44 18.41 52.93%
EPS -15.59 -10.82 0.75 1.96 1.71 6.68 0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.15 1.45 1.44 1.41 1.00 1.48 -19.43%
Adjusted Per Share Value based on latest NOSH - 451,046
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 35.11 33.75 37.15 49.40 35.53 31.63 18.37 53.94%
EPS -15.71 -10.80 0.75 1.96 1.70 3.33 0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0782 1.1475 1.4522 1.4396 1.4063 0.4986 1.4762 -18.88%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.25 0.51 0.37 0.62 0.77 0.74 0.73 -
P/RPS 0.72 1.51 1.00 1.25 2.16 1.17 3.96 -67.87%
P/EPS -1.60 -4.71 49.52 31.65 45.15 11.08 182.50 -
EY -62.36 -21.21 2.02 3.16 2.21 9.02 0.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.44 0.26 0.43 0.55 0.74 0.49 -39.57%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 21/02/05 29/11/04 27/08/04 - - - -
Price 0.21 0.34 0.41 0.47 0.00 0.00 0.00 -
P/RPS 0.60 1.01 1.11 0.95 0.00 0.00 0.00 -
P/EPS -1.35 -3.14 54.88 23.99 0.00 0.00 0.00 -
EY -74.23 -31.82 1.82 4.17 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.30 0.28 0.33 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