[KHEESAN] YoY Annualized Quarter Result on 30-Sep-2003 [#1]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 1779.8%
YoY- 1742.0%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 55,924 67,944 61,440 66,808 45,852 49,576 58,312 -0.59%
PBT -4,036 632 5,848 7,320 -188 1,552 1,540 -
Tax 400 8 -1,252 -752 -212 -704 -944 -
NP -3,636 640 4,596 6,568 -400 848 596 -
-
NP to SH -3,636 640 4,600 6,568 -400 848 596 -
-
Tax Rate - -1.27% 21.41% 10.27% - 45.36% 61.30% -
Total Cost 59,560 67,304 56,844 60,240 46,252 48,728 57,716 0.45%
-
Net Worth 55,616 5,719,703 59,245 63,522 63,529 66,400 62,784 -1.71%
Dividend
30/09/07 30/09/06 30/09/05 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 55,616 5,719,703 59,245 63,522 63,529 66,400 62,784 -1.71%
NOSH 59,802 59,259 59,843 59,927 58,823 40,000 39,736 6.01%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -6.50% 0.94% 7.48% 9.83% -0.87% 1.71% 1.02% -
ROE -6.54% 0.01% 7.76% 10.34% -0.63% 1.28% 0.95% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 93.51 114.66 102.67 111.48 77.95 123.94 146.75 -6.23%
EPS -6.08 1.08 7.68 10.96 -0.68 2.12 1.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 96.52 0.99 1.06 1.08 1.66 1.58 -7.28%
Adjusted Per Share Value based on latest NOSH - 59,927
30/09/07 30/09/06 30/09/05 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 40.93 49.73 44.97 48.90 33.56 36.29 42.68 -0.59%
EPS -2.66 0.47 3.37 4.81 -0.29 0.62 0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4071 41.8665 0.4337 0.465 0.465 0.486 0.4596 -1.71%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.97 1.00 1.09 1.19 0.95 1.28 1.93 -
P/RPS 1.04 0.87 1.06 1.07 1.22 1.03 1.32 -3.34%
P/EPS -15.95 92.59 14.18 10.86 -139.71 60.38 128.68 -
EY -6.27 1.08 7.05 9.21 -0.72 1.66 0.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.01 1.10 1.12 0.88 0.77 1.22 -2.25%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 26/11/07 30/11/06 29/11/05 27/11/03 29/11/02 29/11/01 30/11/00 -
Price 0.88 1.00 1.03 1.14 0.94 1.68 2.00 -
P/RPS 0.94 0.87 1.00 1.02 1.21 1.36 1.36 -5.13%
P/EPS -14.47 92.59 13.40 10.40 -138.24 79.25 133.35 -
EY -6.91 1.08 7.46 9.61 -0.72 1.26 0.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.01 1.04 1.08 0.87 1.01 1.27 -4.06%

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