[KHEESAN] YoY Annualized Quarter Result on 30-Jun-2005 [#4]

Announcement Date
31-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -110.62%
YoY- -108.61%
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 66,811 70,496 61,075 62,851 62,232 50,462 47,910 5.69%
PBT -1,337 -1,372 956 2,409 4,364 -442 -509 17.44%
Tax 2,958 490 26 -2,631 -1,785 51 509 34.04%
NP 1,621 -882 982 -222 2,579 -391 0 -
-
NP to SH 1,621 -882 982 -222 2,579 -391 -852 -
-
Tax Rate - - -2.72% 109.22% 40.90% - - -
Total Cost 65,190 71,378 60,093 63,073 59,653 50,853 47,910 5.26%
-
Net Worth 55,834 56,645 63,406 58,200 62,375 61,958 65,400 -2.59%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - 2,399 2,569 2,399 2,399 2,406 - -
Div Payout % - 0.00% 261.70% 0.00% 93.02% 0.00% - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 55,834 56,645 63,406 58,200 62,375 61,958 65,400 -2.59%
NOSH 60,037 59,999 64,248 59,999 59,976 60,153 60,000 0.01%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 2.43% -1.25% 1.61% -0.35% 4.14% -0.77% 0.00% -
ROE 2.90% -1.56% 1.55% -0.38% 4.13% -0.63% -1.30% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 111.28 117.49 95.06 104.75 103.76 83.89 79.85 5.68%
EPS 2.70 -1.47 1.53 -0.37 4.30 -0.65 -1.42 -
DPS 0.00 4.00 4.00 4.00 4.00 4.00 0.00 -
NAPS 0.93 0.9441 0.9869 0.97 1.04 1.03 1.09 -2.60%
Adjusted Per Share Value based on latest NOSH - 60,067
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 48.67 51.35 44.49 45.78 45.33 36.76 34.90 5.69%
EPS 1.18 -0.64 0.72 -0.16 1.88 -0.28 -0.62 -
DPS 0.00 1.75 1.87 1.75 1.75 1.75 0.00 -
NAPS 0.4067 0.4126 0.4619 0.424 0.4544 0.4513 0.4764 -2.59%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.65 0.89 0.99 1.14 1.02 1.45 1.11 -
P/RPS 0.58 0.76 1.04 1.09 0.98 1.73 1.39 -13.54%
P/EPS 24.07 -60.54 64.77 -308.11 23.72 -223.08 -78.17 -
EY 4.15 -1.65 1.54 -0.32 4.22 -0.45 -1.28 -
DY 0.00 4.49 4.04 3.51 3.92 2.76 0.00 -
P/NAPS 0.70 0.94 1.00 1.18 0.98 1.41 1.02 -6.07%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/08/08 06/09/07 29/08/06 30/08/05 27/08/04 29/08/03 26/09/02 -
Price 0.70 0.90 0.99 1.06 0.91 1.45 0.95 -
P/RPS 0.63 0.77 1.04 1.01 0.88 1.73 1.19 -10.04%
P/EPS 25.93 -61.22 64.77 -286.49 21.16 -223.08 -66.90 -
EY 3.86 -1.63 1.54 -0.35 4.73 -0.45 -1.49 -
DY 0.00 4.44 4.04 3.77 4.40 2.76 0.00 -
P/NAPS 0.75 0.95 1.00 1.09 0.88 1.41 0.87 -2.44%

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