[KHSB] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 66.71%
YoY- -298.27%
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 9,897 46,753 46,335 9,464 46,613 32,349 59,459 -25.81%
PBT -4,935 -42,604 2,508 -15,276 10,947 921 5,704 -
Tax -333 -3,437 -460 1,886 -4,686 -46 -3,161 -31.25%
NP -5,268 -46,041 2,048 -13,390 6,261 875 2,543 -
-
NP to SH -5,215 -48,050 1,455 -12,810 6,461 146 185 -
-
Tax Rate - - 18.34% - 42.81% 4.99% 55.42% -
Total Cost 15,165 92,794 44,287 22,854 40,352 31,474 56,916 -19.76%
-
Net Worth 303,189 342,018 430,907 399,267 455,186 515,136 490,249 -7.69%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 303,189 342,018 430,907 399,267 455,186 515,136 490,249 -7.69%
NOSH 449,568 449,906 454,687 449,473 448,680 486,666 462,500 -0.47%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -53.23% -98.48% 4.42% -141.48% 13.43% 2.70% 4.28% -
ROE -1.72% -14.05% 0.34% -3.21% 1.42% 0.03% 0.04% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 2.20 10.39 10.19 2.11 10.39 6.65 12.86 -25.47%
EPS -1.16 -10.68 0.32 -2.85 1.44 0.03 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6744 0.7602 0.9477 0.8883 1.0145 1.0585 1.06 -7.25%
Adjusted Per Share Value based on latest NOSH - 449,473
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 2.19 10.36 10.27 2.10 10.33 7.17 13.18 -25.83%
EPS -1.16 -10.65 0.32 -2.84 1.43 0.03 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.672 0.7581 0.9551 0.885 1.0089 1.1418 1.0866 -7.69%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.52 0.40 0.45 0.34 0.56 0.82 0.19 -
P/RPS 23.62 3.85 4.42 16.15 5.39 12.34 1.48 58.60%
P/EPS -44.83 -3.75 140.63 -11.93 38.89 2,733.33 475.00 -
EY -2.23 -26.70 0.71 -8.38 2.57 0.04 0.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.53 0.47 0.38 0.55 0.77 0.18 27.38%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 31/05/11 26/05/10 29/05/09 28/05/08 30/05/07 29/05/06 -
Price 0.47 0.34 0.36 0.52 0.63 0.63 0.22 -
P/RPS 21.35 3.27 3.53 24.70 6.06 9.48 1.71 52.25%
P/EPS -40.52 -3.18 112.50 -18.25 43.75 2,100.00 550.00 -
EY -2.47 -31.41 0.89 -5.48 2.29 0.05 0.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.45 0.38 0.59 0.62 0.60 0.21 22.19%

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