[KHSB] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -0.74%
YoY- -2525.77%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 320,018 263,878 233,910 142,903 125,591 158,401 152,259 64.30%
PBT -191,897 -192,151 -197,477 -86,304 -82,193 -75,323 -48,215 151.78%
Tax 7,378 7,428 10,802 5,174 3,128 4,454 -490 -
NP -184,519 -184,723 -186,675 -81,130 -79,065 -70,869 -48,705 143.61%
-
NP to SH -189,949 -192,632 -192,226 -81,894 -81,294 -70,869 -48,705 148.38%
-
Tax Rate - - - - - - - -
Total Cost 504,537 448,601 420,585 224,033 204,656 229,270 200,964 85.03%
-
Net Worth 429,187 490,249 517,541 461,627 480,930 486,438 517,720 -11.78%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 429,187 490,249 517,541 461,627 480,930 486,438 517,720 -11.78%
NOSH 450,684 462,500 450,036 448,181 466,923 454,615 450,192 0.07%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -57.66% -70.00% -79.81% -56.77% -62.95% -44.74% -31.99% -
ROE -44.26% -39.29% -37.14% -17.74% -16.90% -14.57% -9.41% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 71.01 57.05 51.98 31.89 26.90 34.84 33.82 64.19%
EPS -42.15 -41.65 -42.71 -18.27 -17.41 -15.59 -10.82 148.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9523 1.06 1.15 1.03 1.03 1.07 1.15 -11.84%
Adjusted Per Share Value based on latest NOSH - 448,181
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 70.93 58.49 51.84 31.67 27.84 35.11 33.75 64.29%
EPS -42.10 -42.70 -42.61 -18.15 -18.02 -15.71 -10.80 148.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9513 1.0866 1.1471 1.0232 1.066 1.0782 1.1475 -11.78%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.20 0.19 0.22 0.17 0.19 0.25 0.51 -
P/RPS 0.28 0.33 0.42 0.53 0.71 0.72 1.51 -67.58%
P/EPS -0.47 -0.46 -0.52 -0.93 -1.09 -1.60 -4.71 -78.57%
EY -210.73 -219.21 -194.15 -107.49 -91.63 -62.36 -21.21 364.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.18 0.19 0.17 0.18 0.23 0.44 -39.01%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 29/05/06 28/02/06 28/11/05 26/08/05 30/05/05 21/02/05 -
Price 0.21 0.22 0.20 0.22 0.19 0.21 0.34 -
P/RPS 0.30 0.39 0.38 0.69 0.71 0.60 1.01 -55.58%
P/EPS -0.50 -0.53 -0.47 -1.20 -1.09 -1.35 -3.14 -70.72%
EY -200.70 -189.32 -213.57 -83.06 -91.63 -74.23 -31.82 242.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.21 0.17 0.21 0.18 0.20 0.30 -18.72%

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