[KHSB] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 10659.59%
YoY- 352.06%
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 154,805 19,372 65,075 101,148 158,611 65,886 86,782 10.12%
PBT 7,726 7,098 24,984 21,606 8,258 3,124 -4,382 -
Tax -3,459 -5,423 -2,042 -2,620 -2,675 354 1,520 -
NP 4,267 1,675 22,942 18,986 5,583 3,478 -2,862 -
-
NP to SH 1,542 -3,365 23,385 15,709 3,475 1,198 -2,862 -
-
Tax Rate 44.77% 76.40% 8.17% 12.13% 32.39% -11.33% - -
Total Cost 150,538 17,697 42,133 82,162 153,028 62,408 89,644 9.01%
-
Net Worth 429,220 407,972 473,141 444,893 429,771 474,592 643,950 -6.53%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 429,220 407,972 473,141 444,893 429,771 474,592 643,950 -6.53%
NOSH 453,529 448,666 449,711 450,114 451,298 460,769 447,187 0.23%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 2.76% 8.65% 35.25% 18.77% 3.52% 5.28% -3.30% -
ROE 0.36% -0.82% 4.94% 3.53% 0.81% 0.25% -0.44% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 34.13 4.32 14.47 22.47 35.15 14.30 19.41 9.85%
EPS 0.34 -0.75 5.20 3.49 0.77 0.26 -0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9464 0.9093 1.0521 0.9884 0.9523 1.03 1.44 -6.75%
Adjusted Per Share Value based on latest NOSH - 449,797
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 34.31 4.29 14.42 22.42 35.16 14.60 19.23 10.12%
EPS 0.34 -0.75 5.18 3.48 0.77 0.27 -0.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9513 0.9042 1.0487 0.9861 0.9526 1.0519 1.4273 -6.53%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.38 0.58 0.54 0.72 0.20 0.19 0.62 -
P/RPS 1.11 13.43 3.73 3.20 0.57 1.33 3.19 -16.12%
P/EPS 111.76 -77.33 10.38 20.63 25.97 73.08 -96.88 -
EY 0.89 -1.29 9.63 4.85 3.85 1.37 -1.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.64 0.51 0.73 0.21 0.18 0.43 -1.19%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 27/08/09 28/08/08 28/08/07 29/08/06 26/08/05 27/08/04 -
Price 0.38 0.53 0.47 1.15 0.21 0.19 0.47 -
P/RPS 1.11 12.28 3.25 5.12 0.60 1.33 2.42 -12.17%
P/EPS 111.76 -70.67 9.04 32.95 27.27 73.08 -73.44 -
EY 0.89 -1.42 11.06 3.03 3.67 1.37 -1.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.58 0.45 1.16 0.22 0.18 0.33 3.25%

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