[KHSB] YoY Quarter Result on 31-Mar-2006 [#1]

Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 100.1%
YoY- -68.7%
View:
Show?
Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 9,464 46,613 32,349 59,459 29,491 17,577 5,909 8.15%
PBT -15,276 10,947 921 5,704 378 -10,723 -2,365 36.42%
Tax 1,886 -4,686 -46 -3,161 213 103 -13 -
NP -13,390 6,261 875 2,543 591 -10,620 -2,378 33.34%
-
NP to SH -12,810 6,461 146 185 591 -10,620 -2,378 32.36%
-
Tax Rate - 42.81% 4.99% 55.42% -56.35% - - -
Total Cost 22,854 40,352 31,474 56,916 28,900 28,197 8,287 18.40%
-
Net Worth 399,267 455,186 515,136 490,249 486,438 634,500 115,296 22.97%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 399,267 455,186 515,136 490,249 486,438 634,500 115,296 22.97%
NOSH 449,473 448,680 486,666 462,500 454,615 450,000 120,101 24.57%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin -141.48% 13.43% 2.70% 4.28% 2.00% -60.42% -40.24% -
ROE -3.21% 1.42% 0.03% 0.04% 0.12% -1.67% -2.06% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 2.11 10.39 6.65 12.86 6.49 3.91 4.92 -13.14%
EPS -2.85 1.44 0.03 0.04 0.13 -2.36 -1.98 6.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8883 1.0145 1.0585 1.06 1.07 1.41 0.96 -1.28%
Adjusted Per Share Value based on latest NOSH - 462,500
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 2.10 10.33 7.17 13.18 6.54 3.90 1.31 8.17%
EPS -2.84 1.43 0.03 0.04 0.13 -2.35 -0.53 32.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.885 1.0089 1.1418 1.0866 1.0782 1.4063 0.2555 22.98%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.34 0.56 0.82 0.19 0.25 0.77 0.34 -
P/RPS 16.15 5.39 12.34 1.48 3.85 19.71 0.00 -
P/EPS -11.93 38.89 2,733.33 475.00 192.31 -32.63 0.00 -
EY -8.38 2.57 0.04 0.21 0.52 -3.06 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.55 0.77 0.18 0.23 0.55 0.00 -
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 29/05/09 28/05/08 30/05/07 29/05/06 30/05/05 25/05/04 28/05/03 -
Price 0.52 0.63 0.63 0.22 0.21 0.68 0.34 -
P/RPS 24.70 6.06 9.48 1.71 3.24 17.41 0.00 -
P/EPS -18.25 43.75 2,100.00 550.00 161.54 -28.81 0.00 -
EY -5.48 2.29 0.05 0.18 0.62 -3.47 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.62 0.60 0.21 0.20 0.48 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