[KHEESAN] YoY Quarter Result on 31-Dec-2001 [#2]

Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- -375.0%
YoY- -143.83%
View:
Show?
Quarter Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 14,482 14,112 11,553 11,411 14,294 12,286 -0.17%
PBT 792 1,179 -407 -478 1,613 1,539 0.70%
Tax -277 -1,131 18 478 -283 -355 0.26%
NP 515 48 -389 0 1,330 1,184 0.87%
-
NP to SH 515 580 -389 -583 1,330 1,184 0.87%
-
Tax Rate 34.97% 95.93% - - 17.54% 23.07% -
Total Cost 13,967 14,064 11,942 11,411 12,964 11,102 -0.24%
-
Net Worth 62,279 746,749 62,239 65,886 64,400 66,399 0.06%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 62,279 746,749 62,239 65,886 64,400 66,399 0.06%
NOSH 59,883 725,000 59,846 39,931 40,000 39,999 -0.42%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 3.56% 0.34% -3.37% 0.00% 9.30% 9.64% -
ROE 0.83% 0.08% -0.63% -0.88% 2.07% 1.78% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 24.18 1.95 19.30 28.58 35.74 30.72 0.25%
EPS 0.86 0.08 -0.65 -1.46 3.33 2.96 1.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.03 1.04 1.65 1.61 1.66 0.49%
Adjusted Per Share Value based on latest NOSH - 39,931
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 10.55 10.28 8.42 8.31 10.41 8.95 -0.17%
EPS 0.38 0.42 -0.28 -0.42 0.97 0.86 0.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4537 5.4396 0.4534 0.4799 0.4691 0.4837 0.06%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.22 1.00 0.98 1.80 1.85 0.00 -
P/RPS 5.04 51.37 5.08 6.30 5.18 0.00 -100.00%
P/EPS 141.86 1,250.00 -150.77 -123.29 55.64 0.00 -100.00%
EY 0.70 0.08 -0.66 -0.81 1.80 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.97 0.94 1.09 1.15 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 25/02/05 27/02/04 21/02/03 27/02/02 23/03/01 28/02/00 -
Price 1.83 1.06 1.43 1.30 1.24 2.51 -
P/RPS 7.57 54.46 7.41 4.55 3.47 8.17 0.08%
P/EPS 212.79 1,325.00 -220.00 -89.04 37.29 84.80 -0.96%
EY 0.47 0.08 -0.45 -1.12 2.68 1.18 0.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.03 1.38 0.79 0.77 1.51 -0.16%

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