[KHEESAN] YoY Cumulative Quarter Result on 31-Dec-2003 [#2]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 33.62%
YoY- 548.67%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 33,636 28,888 30,554 30,814 23,016 23,805 28,872 2.57%
PBT -157 1,708 2,307 3,009 -454 -90 1,998 -
Tax 2 -626 -711 -1,319 -35 90 -519 -
NP -155 1,082 1,596 1,690 -489 0 1,479 -
-
NP to SH -155 1,082 1,596 2,194 -489 -371 1,479 -
-
Tax Rate - 36.65% 30.82% 43.84% - - 25.98% -
Total Cost 33,791 27,806 28,958 29,124 23,505 23,805 27,393 3.55%
-
Net Worth 55,442 57,440 62,399 80,135 62,019 65,822 64,356 -2.45%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 55,442 57,440 62,399 80,135 62,019 65,822 64,356 -2.45%
NOSH 59,615 59,834 59,999 77,801 59,634 39,892 39,972 6.88%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -0.46% 3.75% 5.22% 5.48% -2.12% 0.00% 5.12% -
ROE -0.28% 1.88% 2.56% 2.74% -0.79% -0.56% 2.30% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 56.42 48.28 50.92 39.61 38.60 59.67 72.23 -4.03%
EPS -0.26 1.81 2.66 2.82 -0.82 -0.93 3.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.96 1.04 1.03 1.04 1.65 1.61 -8.73%
Adjusted Per Share Value based on latest NOSH - 725,000
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 24.62 21.15 22.36 22.55 16.85 17.42 21.13 2.57%
EPS -0.11 0.79 1.17 1.61 -0.36 -0.27 1.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4058 0.4204 0.4567 0.5866 0.454 0.4818 0.4711 -2.45%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.95 1.03 1.22 1.00 0.98 1.80 1.85 -
P/RPS 1.68 2.13 2.40 2.52 2.54 3.02 2.56 -6.77%
P/EPS -365.38 56.96 45.86 35.46 -119.51 -193.55 50.00 -
EY -0.27 1.76 2.18 2.82 -0.84 -0.52 2.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.07 1.17 0.97 0.94 1.09 1.15 -1.97%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 24/02/06 25/02/05 27/02/04 21/02/03 27/02/02 23/03/01 -
Price 0.99 1.03 1.83 1.06 1.43 1.30 1.24 -
P/RPS 1.75 2.13 3.59 2.68 3.71 2.18 1.72 0.28%
P/EPS -380.77 56.96 68.80 37.59 -174.39 -139.78 33.51 -
EY -0.26 1.76 1.45 2.66 -0.57 -0.72 2.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.07 1.76 1.03 1.38 0.79 0.77 5.46%

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