[KHSB] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 33.29%
YoY- 2074.65%
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 34,627 81,999 138,247 213,268 110,797 114,381 82,861 -13.52%
PBT -4,181 33,263 29,628 8,448 1,043 4,196 2,867 -
Tax -434 15 -8,409 -1,721 -15 -896 -1,067 -13.91%
NP -4,615 33,278 21,219 6,727 1,028 3,300 1,800 -
-
NP to SH -11,052 32,167 17,554 4,632 213 3,300 1,800 -
-
Tax Rate - -0.05% 28.38% 20.37% 1.44% 21.35% 37.22% -
Total Cost 39,242 48,721 117,028 206,541 109,769 111,081 81,061 -11.37%
-
Net Worth 400,837 482,100 446,726 429,381 548,474 652,199 665,999 -8.10%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 400,837 482,100 446,726 429,381 548,474 652,199 665,999 -8.10%
NOSH 449,268 449,888 450,102 449,708 532,500 449,793 449,999 -0.02%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -13.33% 40.58% 15.35% 3.15% 0.93% 2.89% 2.17% -
ROE -2.76% 6.67% 3.93% 1.08% 0.04% 0.51% 0.27% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 7.71 18.23 30.71 47.42 20.81 25.43 18.41 -13.49%
EPS -2.46 7.15 3.90 1.03 0.04 0.73 0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8922 1.0716 0.9925 0.9548 1.03 1.45 1.48 -8.08%
Adjusted Per Share Value based on latest NOSH - 445,000
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 7.67 18.17 30.64 47.27 24.56 25.35 18.37 -13.53%
EPS -2.45 7.13 3.89 1.03 0.05 0.73 0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8884 1.0685 0.9901 0.9517 1.2157 1.4456 1.4762 -8.10%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.49 0.41 0.94 0.20 0.17 0.37 0.73 -
P/RPS 6.36 2.25 3.06 0.42 0.82 1.45 3.96 8.20%
P/EPS -19.92 5.73 24.10 19.42 425.00 50.43 182.50 -
EY -5.02 17.44 4.15 5.15 0.24 1.98 0.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.38 0.95 0.21 0.17 0.26 0.49 1.94%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 28/11/08 29/11/07 29/11/06 28/11/05 29/11/04 21/11/03 -
Price 0.46 0.32 0.90 0.22 0.22 0.41 0.70 -
P/RPS 5.97 1.76 2.93 0.46 1.06 1.61 3.80 7.81%
P/EPS -18.70 4.48 23.08 21.36 550.00 55.88 175.00 -
EY -5.35 22.34 4.33 4.68 0.18 1.79 0.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.30 0.91 0.23 0.21 0.28 0.47 1.69%

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