[KHSB] YoY Cumulative Quarter Result on 31-Mar-2005 [#1]

Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 100.75%
YoY- 105.56%
Quarter Report
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 46,613 32,349 59,459 29,491 17,577 5,909 13,069 23.58%
PBT 10,947 921 5,704 378 -10,723 -2,365 -4,404 -
Tax -4,686 -46 -3,161 213 103 -13 4,404 -
NP 6,261 875 2,543 591 -10,620 -2,378 0 -
-
NP to SH 6,461 146 185 591 -10,620 -2,378 -4,441 -
-
Tax Rate 42.81% 4.99% 55.42% -56.35% - - - -
Total Cost 40,352 31,474 56,916 28,900 28,197 8,287 13,069 20.65%
-
Net Worth 455,186 515,136 490,249 486,438 634,500 115,296 157,235 19.36%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 455,186 515,136 490,249 486,438 634,500 115,296 157,235 19.36%
NOSH 448,680 486,666 462,500 454,615 450,000 120,101 120,027 24.55%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 13.43% 2.70% 4.28% 2.00% -60.42% -40.24% 0.00% -
ROE 1.42% 0.03% 0.04% 0.12% -1.67% -2.06% -2.82% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 10.39 6.65 12.86 6.49 3.91 4.92 10.89 -0.77%
EPS 1.44 0.03 0.04 0.13 -2.36 -1.98 -3.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0145 1.0585 1.06 1.07 1.41 0.96 1.31 -4.16%
Adjusted Per Share Value based on latest NOSH - 454,615
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 10.33 7.17 13.18 6.54 3.90 1.31 2.90 23.55%
EPS 1.43 0.03 0.04 0.13 -2.35 -0.53 -0.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0089 1.1418 1.0866 1.0782 1.4063 0.2555 0.3485 19.36%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - -
Price 0.56 0.82 0.19 0.25 0.77 0.34 0.00 -
P/RPS 5.39 12.34 1.48 3.85 19.71 0.00 0.00 -
P/EPS 38.89 2,733.33 475.00 192.31 -32.63 0.00 0.00 -
EY 2.57 0.04 0.21 0.52 -3.06 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.77 0.18 0.23 0.55 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 28/05/08 30/05/07 29/05/06 30/05/05 25/05/04 28/05/03 31/05/02 -
Price 0.63 0.63 0.22 0.21 0.68 0.34 0.00 -
P/RPS 6.06 9.48 1.71 3.24 17.41 0.00 0.00 -
P/EPS 43.75 2,100.00 550.00 161.54 -28.81 0.00 0.00 -
EY 2.29 0.05 0.18 0.62 -3.47 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.60 0.21 0.20 0.48 0.00 0.00 -

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