[KHEESAN] YoY Cumulative Quarter Result on 31-Mar-2004 [#3]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 1.09%
YoY- 260.84%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 51,464 44,830 46,988 46,531 36,007 35,910 40,592 4.03%
PBT -283 1,672 2,525 3,580 -1,370 -727 384 -
Tax -16 -691 -957 -1,362 -9 727 -384 -41.10%
NP -299 981 1,568 2,218 -1,379 0 0 -
-
NP to SH -299 981 1,568 2,218 -1,379 -1,240 -187 8.13%
-
Tax Rate - 41.33% 37.90% 38.04% - - 100.00% -
Total Cost 51,763 43,849 45,420 44,313 37,386 35,910 40,592 4.13%
-
Net Worth 55,614 57,424 62,479 62,343 61,755 64,695 62,465 -1.91%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 55,614 57,424 62,479 62,343 61,755 64,695 62,465 -1.91%
NOSH 59,800 59,817 60,076 59,945 59,956 59,903 39,787 7.02%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin -0.58% 2.19% 3.34% 4.77% -3.83% 0.00% 0.00% -
ROE -0.54% 1.71% 2.51% 3.56% -2.23% -1.92% -0.30% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 86.06 74.95 78.21 77.62 60.06 59.95 102.02 -2.79%
EPS -0.50 1.64 2.61 3.70 -2.30 -2.07 -0.47 1.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.96 1.04 1.04 1.03 1.08 1.57 -8.35%
Adjusted Per Share Value based on latest NOSH - 60,000
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 37.49 32.66 34.23 33.89 26.23 26.16 29.57 4.03%
EPS -0.22 0.71 1.14 1.62 -1.00 -0.90 -0.14 7.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4051 0.4183 0.4551 0.4541 0.4498 0.4713 0.455 -1.91%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.99 1.08 1.26 1.01 1.40 1.58 1.25 -
P/RPS 1.15 1.44 1.61 1.30 2.33 2.64 1.23 -1.11%
P/EPS -198.00 65.85 48.28 27.30 -60.87 -76.33 -265.96 -4.79%
EY -0.51 1.52 2.07 3.66 -1.64 -1.31 -0.38 5.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.13 1.21 0.97 1.36 1.46 0.80 4.79%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/05/07 25/05/06 20/05/05 28/05/04 23/05/03 27/06/02 30/05/01 -
Price 0.90 1.05 1.14 1.00 1.24 1.15 1.40 -
P/RPS 1.05 1.40 1.46 1.29 2.06 1.92 1.37 -4.33%
P/EPS -180.00 64.02 43.68 27.03 -53.91 -55.56 -297.87 -8.04%
EY -0.56 1.56 2.29 3.70 -1.85 -1.80 -0.34 8.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.09 1.10 0.96 1.20 1.06 0.89 1.44%

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