[KHEESAN] YoY Cumulative Quarter Result on 30-Sep-2005 [#1]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 618.02%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/03 30/09/04 30/09/02 CAGR
Revenue 16,582 13,981 16,986 15,360 16,702 16,072 11,463 6.34%
PBT 345 -1,009 158 1,462 1,830 1,515 -47 -
Tax -38 100 2 -313 -188 -434 -53 -5.38%
NP 307 -909 160 1,149 1,642 1,081 -100 -
-
NP to SH 307 -909 160 1,150 1,642 1,081 -100 -
-
Tax Rate 11.01% - -1.27% 21.41% 10.27% 28.65% - -
Total Cost 16,275 14,890 16,826 14,211 15,060 14,991 11,563 5.85%
-
Net Worth 56,584 55,616 5,719,703 59,245 63,522 63,658 63,529 -1.90%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/03 30/09/04 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/03 30/09/04 30/09/02 CAGR
Net Worth 56,584 55,616 5,719,703 59,245 63,522 63,658 63,529 -1.90%
NOSH 60,196 59,802 59,259 59,843 59,927 60,055 58,823 0.38%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/03 30/09/04 30/09/02 CAGR
NP Margin 1.85% -6.50% 0.94% 7.48% 9.83% 6.73% -0.87% -
ROE 0.54% -1.63% 0.00% 1.94% 2.58% 1.70% -0.16% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/03 30/09/04 30/09/02 CAGR
RPS 27.55 23.38 28.66 25.67 27.87 26.76 19.49 5.93%
EPS 0.51 -1.52 0.27 1.92 2.74 1.80 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.93 96.52 0.99 1.06 1.06 1.08 -2.28%
Adjusted Per Share Value based on latest NOSH - 59,843
30/09/08 30/09/07 30/09/06 30/09/05 30/09/03 30/09/04 30/09/02 CAGR
RPS 12.14 10.23 12.43 11.24 12.23 11.76 8.39 6.34%
EPS 0.22 -0.67 0.12 0.84 1.20 0.79 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4142 0.4071 41.8665 0.4337 0.465 0.466 0.465 -1.90%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/03 30/09/04 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/03 30/09/04 30/09/02 -
Price 0.48 0.97 1.00 1.09 1.19 1.88 0.95 -
P/RPS 1.74 4.15 3.49 4.25 4.27 7.02 4.88 -15.77%
P/EPS 94.12 -63.82 370.37 56.72 43.43 104.44 -558.82 -
EY 1.06 -1.57 0.27 1.76 2.30 0.96 -0.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 1.04 0.01 1.10 1.12 1.77 0.88 -8.68%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/03 30/09/04 30/09/02 CAGR
Date 28/11/08 26/11/07 30/11/06 29/11/05 27/11/03 24/11/04 29/11/02 -
Price 0.68 0.88 1.00 1.03 1.14 1.26 0.94 -
P/RPS 2.47 3.76 3.49 4.01 4.09 4.71 4.82 -10.53%
P/EPS 133.33 -57.89 370.37 53.60 41.61 70.00 -552.94 -
EY 0.75 -1.73 0.27 1.87 2.40 1.43 -0.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.95 0.01 1.04 1.08 1.19 0.87 -3.10%

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