[KHSB] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -118.96%
YoY- -134.36%
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 61,584 129,085 217,886 46,169 109,332 184,329 284,357 -22.48%
PBT -7,336 -22,928 2,432 -5,574 44,350 39,504 11,264 -
Tax -3,032 -6,852 -5,122 -578 20 -11,212 -2,294 4.75%
NP -10,368 -29,780 -2,690 -6,153 44,370 28,292 8,969 -
-
NP to SH -11,086 -41,417 -6,674 -14,736 42,889 23,405 6,176 -
-
Tax Rate - - 210.61% - -0.05% 28.38% 20.37% -
Total Cost 71,952 158,865 220,577 52,322 64,961 156,037 275,388 -20.02%
-
Net Worth 300,014 359,025 420,052 400,837 482,100 446,726 429,381 -5.79%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 300,014 359,025 420,052 400,837 482,100 446,726 429,381 -5.79%
NOSH 449,459 450,188 450,990 449,268 449,888 450,102 449,708 -0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -16.84% -23.07% -1.23% -13.33% 40.58% 15.35% 3.15% -
ROE -3.70% -11.54% -1.59% -3.68% 8.90% 5.24% 1.44% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 13.70 28.67 48.31 10.28 24.30 40.95 63.23 -22.48%
EPS -2.47 -9.20 -1.48 -3.28 9.53 5.20 1.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6675 0.7975 0.9314 0.8922 1.0716 0.9925 0.9548 -5.78%
Adjusted Per Share Value based on latest NOSH - 449,532
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 13.65 28.61 48.29 10.23 24.23 40.86 63.03 -22.48%
EPS -2.46 -9.18 -1.48 -3.27 9.51 5.19 1.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.665 0.7958 0.931 0.8884 1.0685 0.9901 0.9517 -5.79%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.38 0.23 0.40 0.49 0.41 0.94 0.20 -
P/RPS 2.77 0.80 0.83 4.77 1.69 2.30 0.32 43.24%
P/EPS -15.41 -2.50 -27.03 -14.94 4.30 18.08 14.56 -
EY -6.49 -40.00 -3.70 -6.69 23.25 5.53 6.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.29 0.43 0.55 0.38 0.95 0.21 18.08%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 25/11/11 29/11/10 25/11/09 28/11/08 29/11/07 29/11/06 -
Price 0.38 0.25 0.41 0.46 0.32 0.90 0.22 -
P/RPS 2.77 0.87 0.85 4.48 1.32 2.20 0.35 41.12%
P/EPS -15.41 -2.72 -27.70 -14.02 3.36 17.31 16.02 -
EY -6.49 -36.80 -3.61 -7.13 29.79 5.78 6.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.31 0.44 0.52 0.30 0.91 0.23 16.31%

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