[KHSB] YoY Quarter Result on 31-Mar-2003 [#1]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 91.76%
YoY- 46.45%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 59,459 29,491 17,577 5,909 13,069 23,303 2,343 71.38%
PBT 5,704 378 -10,723 -2,365 -4,404 -2,877 -3,363 -
Tax -3,161 213 103 -13 4,404 2,877 3,363 -
NP 2,543 591 -10,620 -2,378 0 0 0 -
-
NP to SH 185 591 -10,620 -2,378 -4,441 0 -3,333 -
-
Tax Rate 55.42% -56.35% - - - - - -
Total Cost 56,916 28,900 28,197 8,287 13,069 23,303 2,343 70.13%
-
Net Worth 490,249 486,438 634,500 115,296 157,235 179,279 19,474,243 -45.84%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 490,249 486,438 634,500 115,296 157,235 179,279 19,474,243 -45.84%
NOSH 462,500 454,615 450,000 120,101 120,027 110,666 119,035 25.37%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 4.28% 2.00% -60.42% -40.24% 0.00% 0.00% 0.00% -
ROE 0.04% 0.12% -1.67% -2.06% -2.82% 0.00% -0.02% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 12.86 6.49 3.91 4.92 10.89 21.06 1.97 36.68%
EPS 0.04 0.13 -2.36 -1.98 -3.70 -2.05 -2.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.07 1.41 0.96 1.31 1.62 163.60 -56.80%
Adjusted Per Share Value based on latest NOSH - 120,101
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 13.18 6.54 3.90 1.31 2.90 5.16 0.52 71.34%
EPS 0.04 0.13 -2.35 -0.53 -0.98 -2.05 -0.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0866 1.0782 1.4063 0.2555 0.3485 0.3974 43.1636 -45.84%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 - - - -
Price 0.19 0.25 0.77 0.34 0.00 0.00 0.00 -
P/RPS 1.48 3.85 19.71 0.00 0.00 0.00 0.00 -
P/EPS 475.00 192.31 -32.63 0.00 0.00 0.00 0.00 -
EY 0.21 0.52 -3.06 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.23 0.55 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 29/05/06 30/05/05 25/05/04 28/05/03 31/05/02 31/07/01 10/05/00 -
Price 0.22 0.21 0.68 0.34 0.00 0.00 0.00 -
P/RPS 1.71 3.24 17.41 0.00 0.00 0.00 0.00 -
P/EPS 550.00 161.54 -28.81 0.00 0.00 0.00 0.00 -
EY 0.18 0.62 -3.47 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.20 0.48 0.00 0.00 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