[KHEESAN] YoY Cumulative Quarter Result on 30-Sep-2000 [#1]

	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Cumulative Result
Revenue	16,702	11,463	12,394	14,578	14,849	-0.12%
YoY %	45.70%	-7.51%	-14.98%	-1.83%	-	-
Horiz. %	112.48%	77.20%	83.47%	98.17%	100.00%	-
PBT	1,830	-47	388	385	791	-0.86%
YoY %	3,993.62%	-112.11%	0.78%	-51.33%	-	-
Horiz. %	231.35%	-5.94%	49.05%	48.67%	100.00%	-
Tax	-188	-53	-176	-236	-408	0.80%
YoY %	-254.72%	69.89%	25.42%	42.16%	-	-
Horiz. %	46.08%	12.99%	43.14%	57.84%	100.00%	-
NP	1,642	-100	212	149	383	-1.50%
YoY %	1,742.00%	-147.17%	42.28%	-61.10%	-	-
Horiz. %	428.72%	-26.11%	55.35%	38.90%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	1,642	-100	212	149	383	-1.50%
YoY %	1,742.00%	-147.17%	42.28%	-61.10%	-	-
Horiz. %	428.72%	-26.11%	55.35%	38.90%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	10.27%	-	45.36%	61.30%	51.58%	-
YoY %	0.00%	-	-26.00%	18.84%	-	-
Horiz. %	19.91%	-	87.94%	118.84%	100.00%	-
Total Cost	15,060	11,563	12,182	14,429	14,466	-0.04%
YoY %	30.24%	-5.08%	-15.57%	-0.26%	-	-
Horiz. %	104.11%	79.93%	84.21%	99.74%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	63,522	63,529	66,400	62,784	65,030	0.02%
YoY %	-0.01%	-4.32%	5.76%	-3.45%	-	-
Horiz. %	97.68%	97.69%	102.11%	96.55%	100.00%	-

	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Equity
Net Worth	63,522	63,529	66,400	62,784	65,030	0.02%
YoY %	-0.01%	-4.32%	5.76%	-3.45%	-	-
Horiz. %	97.68%	97.69%	102.11%	96.55%	100.00%	-
NOSH	59,927	58,823	40,000	39,736	39,895	-0.42%
YoY %	1.88%	47.06%	0.66%	-0.40%	-	-
Horiz. %	150.21%	147.44%	100.26%	99.60%	100.00%	-

	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Ratio Analysis
NP Margin	9.83%	-0.87%	1.71%	1.02%	2.58%	-
YoY %	1,229.89%	-150.88%	67.65%	-60.47%	-	-
Horiz. %	381.01%	-33.72%	66.28%	39.53%	100.00%	-
ROE	2.58%	-0.16%	0.32%	0.24%	0.59%	-
YoY %	1,712.50%	-150.00%	33.33%	-59.32%	-	-
Horiz. %	437.29%	-27.12%	54.24%	40.68%	100.00%	-

	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Per Share
RPS	27.87	19.49	30.98	36.69	37.22	0.30%
YoY %	43.00%	-37.09%	-15.56%	-1.42%	-	-
Horiz. %	74.88%	52.36%	83.23%	98.58%	100.00%	-
EPS	2.74	-0.17	0.53	0.37	0.96	-1.08%
YoY %	1,711.76%	-132.08%	43.24%	-61.46%	-	-
Horiz. %	285.42%	-17.71%	55.21%	38.54%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	1.06	1.08	1.66	1.58	1.63	0.44%
YoY %	-1.85%	-34.94%	5.06%	-3.07%	-	-
Horiz. %	65.03%	66.26%	101.84%	96.93%	100.00%	-

	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Adjusted Per Share Value based on latest NOSH - 39,736
RPS	12.17	8.35	9.03	10.62	10.82	-0.12%
YoY %	45.75%	-7.53%	-14.97%	-1.85%	-	-
Horiz. %	112.48%	77.17%	83.46%	98.15%	100.00%	-
EPS	1.20	-0.07	0.15	0.11	0.28	-1.50%
YoY %	1,814.29%	-146.67%	36.36%	-60.71%	-	-
Horiz. %	428.57%	-25.00%	53.57%	39.29%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.4627	0.4628	0.4837	0.4573	0.4737	0.02%
YoY %	-0.02%	-4.32%	5.77%	-3.46%	-	-
Horiz. %	97.68%	97.70%	102.11%	96.54%	100.00%	-

	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/03	30/09/02	28/09/01	29/09/00	-	-
Price	1.19	0.95	1.28	1.93	0.00	-
P/RPS	4.27	4.88	4.13	5.26	0.00	-100.00%
YoY %	-12.50%	18.16%	-21.48%	0.00%	-	-
Horiz. %	81.18%	92.78%	78.52%	100.00%	-	-
P/EPS	43.43	-558.82	241.51	514.71	0.00	-100.00%
YoY %	107.77%	-331.39%	-53.08%	0.00%	-	-
Horiz. %	8.44%	-108.57%	46.92%	100.00%	-	-
EY	2.30	-0.18	0.41	0.19	0.00	-100.00%
YoY %	1,377.78%	-143.90%	115.79%	0.00%	-	-
Horiz. %	1,210.53%	-94.74%	215.79%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	1.12	0.88	0.77	1.22	0.00	-100.00%
YoY %	27.27%	14.29%	-36.89%	0.00%	-	-
Horiz. %	91.80%	72.13%	63.11%	100.00%	-	-

	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Price Multiplier on Announcement Date
Date	27/11/03	29/11/02	29/11/01	30/11/00	26/11/99	-
Price	1.14	0.94	1.68	2.00	0.00	-
P/RPS	4.09	4.82	5.42	5.45	0.00	-100.00%
YoY %	-15.15%	-11.07%	-0.55%	0.00%	-	-
Horiz. %	75.05%	88.44%	99.45%	100.00%	-	-
P/EPS	41.61	-552.94	316.98	533.38	0.00	-100.00%
YoY %	107.53%	-274.44%	-40.57%	0.00%	-	-
Horiz. %	7.80%	-103.67%	59.43%	100.00%	-	-
EY	2.40	-0.18	0.32	0.19	0.00	-100.00%
YoY %	1,433.33%	-156.25%	68.42%	0.00%	-	-
Horiz. %	1,263.16%	-94.74%	168.42%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	1.08	0.87	1.01	1.27	0.00	-100.00%
YoY %	24.14%	-13.86%	-20.47%	0.00%	-	-
Horiz. %	85.04%	68.50%	79.53%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos