[KHSB] QoQ TTM Result on 30-Jun-2011 [#2]

Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 3.28%
YoY- -428.7%
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 132,880 169,736 136,205 133,853 203,224 202,806 253,911 -35.03%
PBT 13,152 -24,517 -51,483 -77,763 -77,574 -32,462 25,062 -34.91%
Tax -2,008 -5,112 -3,893 -4,072 -5,571 -2,594 4,647 -
NP 11,144 -29,629 -55,376 -81,835 -83,145 -35,056 29,709 -47.95%
-
NP to SH 3,100 -39,735 -65,056 -85,831 -88,746 -39,241 27,251 -76.49%
-
Tax Rate 15.27% - - - - - -18.54% -
Total Cost 121,736 199,365 191,581 215,688 286,369 237,862 224,202 -33.41%
-
Net Worth 303,189 350,951 359,051 346,684 342,018 390,354 417,726 -19.22%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 303,189 350,951 359,051 346,684 342,018 390,354 417,726 -19.22%
NOSH 449,568 449,649 450,221 452,295 449,906 450,079 448,493 0.15%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 8.39% -17.46% -40.66% -61.14% -40.91% -17.29% 11.70% -
ROE 1.02% -11.32% -18.12% -24.76% -25.95% -10.05% 6.52% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 29.56 37.75 30.25 29.59 45.17 45.06 56.61 -35.12%
EPS 0.69 -8.84 -14.45 -18.98 -19.73 -8.72 6.08 -76.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6744 0.7805 0.7975 0.7665 0.7602 0.8673 0.9314 -19.34%
Adjusted Per Share Value based on latest NOSH - 452,295
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 29.45 37.62 30.19 29.67 45.04 44.95 56.28 -35.03%
EPS 0.69 -8.81 -14.42 -19.02 -19.67 -8.70 6.04 -76.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.672 0.7779 0.7958 0.7684 0.7581 0.8652 0.9259 -19.22%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.52 0.29 0.23 0.31 0.40 0.41 0.40 -
P/RPS 1.76 0.77 0.76 1.05 0.89 0.91 0.71 83.06%
P/EPS 75.41 -3.28 -1.59 -1.63 -2.03 -4.70 6.58 407.56%
EY 1.33 -30.47 -62.83 -61.22 -49.31 -21.27 15.19 -80.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.37 0.29 0.40 0.53 0.47 0.43 47.41%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 29/02/12 25/11/11 25/08/11 31/05/11 23/02/11 29/11/10 -
Price 0.47 0.56 0.25 0.22 0.34 0.40 0.41 -
P/RPS 1.59 1.48 0.83 0.74 0.75 0.89 0.72 69.49%
P/EPS 68.16 -6.34 -1.73 -1.16 -1.72 -4.59 6.75 366.52%
EY 1.47 -15.78 -57.80 -86.26 -58.02 -21.80 14.82 -78.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.72 0.31 0.29 0.45 0.46 0.44 36.24%

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