[KHEESAN] YoY Annualized Quarter Result on 30-Sep-2002 [#1]

Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 53.05%
YoY- -147.17%
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 61,440 64,288 66,808 45,852 49,576 58,312 59,396 -0.03%
PBT 5,848 6,060 7,320 -188 1,552 1,540 3,164 -0.65%
Tax -1,252 -1,736 -752 -212 -704 -944 -1,632 0.28%
NP 4,596 4,324 6,568 -400 848 596 1,532 -1.16%
-
NP to SH 4,600 4,324 6,568 -400 848 596 1,532 -1.16%
-
Tax Rate 21.41% 28.65% 10.27% - 45.36% 61.30% 51.58% -
Total Cost 56,844 59,964 60,240 46,252 48,728 57,716 57,864 0.01%
-
Net Worth 59,245 63,658 63,522 63,529 66,400 62,784 65,030 0.09%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 59,245 63,658 63,522 63,529 66,400 62,784 65,030 0.09%
NOSH 59,843 60,055 59,927 58,823 40,000 39,736 39,895 -0.43%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 7.48% 6.73% 9.83% -0.87% 1.71% 1.02% 2.58% -
ROE 7.76% 6.79% 10.34% -0.63% 1.28% 0.95% 2.36% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 102.67 107.05 111.48 77.95 123.94 146.75 148.88 0.39%
EPS 7.68 7.20 10.96 -0.68 2.12 1.48 3.84 -0.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 1.06 1.06 1.08 1.66 1.58 1.63 0.53%
Adjusted Per Share Value based on latest NOSH - 58,823
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 44.97 47.06 48.90 33.56 36.29 42.68 43.48 -0.03%
EPS 3.37 3.17 4.81 -0.29 0.62 0.44 1.12 -1.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4337 0.466 0.465 0.465 0.486 0.4596 0.476 0.09%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 1.09 1.88 1.19 0.95 1.28 1.93 0.00 -
P/RPS 1.06 1.76 1.07 1.22 1.03 1.32 0.00 -100.00%
P/EPS 14.18 26.11 10.86 -139.71 60.38 128.68 0.00 -100.00%
EY 7.05 3.83 9.21 -0.72 1.66 0.78 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.77 1.12 0.88 0.77 1.22 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 29/11/05 24/11/04 27/11/03 29/11/02 29/11/01 30/11/00 26/11/99 -
Price 1.03 1.26 1.14 0.94 1.68 2.00 0.00 -
P/RPS 1.00 1.18 1.02 1.21 1.36 1.36 0.00 -100.00%
P/EPS 13.40 17.50 10.40 -138.24 79.25 133.35 0.00 -100.00%
EY 7.46 5.71 9.61 -0.72 1.26 0.75 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.19 1.08 0.87 1.01 1.27 0.00 -100.00%

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