[KHSB] QoQ TTM Result on 30-Jun-2013 [#2]

Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -170.13%
YoY- -171.68%
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 41,735 50,568 66,354 74,393 119,110 119,712 132,880 -53.76%
PBT -8,403 -7,401 3,203 -6,435 -12,822 14,511 13,152 -
Tax 4,736 4,324 2,829 2,483 -2,247 -1,949 -2,008 -
NP -3,667 -3,077 6,032 -3,952 -15,069 12,562 11,144 -
-
NP to SH -3,301 -3,162 4,509 -3,322 -16,986 4,411 3,100 -
-
Tax Rate - - -88.32% - - 13.43% 15.27% -
Total Cost 45,402 53,645 60,322 78,345 134,179 107,150 121,736 -48.15%
-
Net Worth 297,774 304,734 308,507 305,292 301,004 309,048 303,189 -1.19%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 297,774 304,734 308,507 305,292 301,004 309,048 303,189 -1.19%
NOSH 451,172 450,124 451,034 449,819 450,943 452,222 449,568 0.23%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -8.79% -6.08% 9.09% -5.31% -12.65% 10.49% 8.39% -
ROE -1.11% -1.04% 1.46% -1.09% -5.64% 1.43% 1.02% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 9.25 11.23 14.71 16.54 26.41 26.47 29.56 -53.87%
EPS -0.73 -0.70 1.00 -0.74 -3.77 0.98 0.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.677 0.684 0.6787 0.6675 0.6834 0.6744 -1.42%
Adjusted Per Share Value based on latest NOSH - 450,124
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 9.25 11.21 14.71 16.49 26.40 26.53 29.45 -53.76%
EPS -0.73 -0.70 1.00 -0.74 -3.76 0.98 0.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.6754 0.6838 0.6767 0.6672 0.685 0.672 -1.19%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.835 0.76 0.625 0.35 0.38 0.43 0.52 -
P/RPS 9.03 6.77 4.25 2.12 1.44 1.62 1.76 197.17%
P/EPS -114.13 -108.19 62.52 -47.39 -10.09 44.08 75.41 -
EY -0.88 -0.92 1.60 -2.11 -9.91 2.27 1.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.12 0.91 0.52 0.57 0.63 0.77 39.55%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 27/08/13 30/05/13 27/02/13 30/11/12 30/08/12 30/05/12 -
Price 0.835 0.835 0.725 0.66 0.38 0.44 0.47 -
P/RPS 9.03 7.43 4.93 3.99 1.44 1.66 1.59 217.98%
P/EPS -114.13 -118.87 72.52 -89.37 -10.09 45.11 68.16 -
EY -0.88 -0.84 1.38 -1.12 -9.91 2.22 1.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.23 1.06 0.97 0.57 0.64 0.70 48.70%

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