[KHEESAN] YoY TTM Result on 30-Jun-2003 [#4]

Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 81.81%
YoY- 80.42%
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 61,075 62,851 62,017 50,462 48,015 53,967 53,560 2.21%
PBT 955 446 4,364 -442 -1,364 5,291 583 8.56%
Tax 39 -2,631 -1,785 51 -745 955 984 -41.59%
NP 994 -2,185 2,579 -391 -2,109 6,246 1,567 -7.30%
-
NP to SH 982 -441 2,579 -413 -2,109 4,580 -331 -
-
Tax Rate -4.08% 589.91% 40.90% - - -18.05% -168.78% -
Total Cost 60,081 65,036 59,438 50,853 50,124 47,721 51,993 2.43%
-
Net Worth 13,090 58,265 62,573 61,675 59,692 65,986 63,200 -23.07%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 545 2,402 2,406 2,395 2,387 2,399 - -
Div Payout % 55.55% 0.00% 93.32% 0.00% 0.00% 52.39% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 13,090 58,265 62,573 61,675 59,692 65,986 63,200 -23.07%
NOSH 13,636 60,067 60,166 59,878 59,692 39,991 40,000 -16.41%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 1.63% -3.48% 4.16% -0.77% -4.39% 11.57% 2.93% -
ROE 7.50% -0.76% 4.12% -0.67% -3.53% 6.94% -0.52% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 447.88 104.63 103.08 84.27 80.44 134.95 133.90 22.28%
EPS 7.20 -0.73 4.29 -0.69 -3.53 11.45 -0.83 -
DPS 4.00 4.00 4.00 4.00 4.00 6.00 0.00 -
NAPS 0.96 0.97 1.04 1.03 1.00 1.65 1.58 -7.96%
Adjusted Per Share Value based on latest NOSH - 59,878
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 44.49 45.78 45.18 36.76 34.98 39.31 39.02 2.20%
EPS 0.72 -0.32 1.88 -0.30 -1.54 3.34 -0.24 -
DPS 0.40 1.75 1.75 1.74 1.74 1.75 0.00 -
NAPS 0.0954 0.4244 0.4558 0.4493 0.4348 0.4807 0.4604 -23.06%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.99 1.14 1.02 1.45 1.11 1.23 2.35 -
P/RPS 0.22 1.09 0.99 1.72 1.38 0.91 1.76 -29.27%
P/EPS 13.75 -155.28 23.80 -210.23 -31.42 10.74 -283.99 -
EY 7.27 -0.64 4.20 -0.48 -3.18 9.31 -0.35 -
DY 4.04 3.51 3.92 2.76 3.60 4.88 0.00 -
P/NAPS 1.03 1.18 0.98 1.41 1.11 0.75 1.49 -5.96%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 30/08/05 27/08/04 29/08/03 26/09/02 30/08/01 30/08/00 -
Price 0.99 1.06 0.91 1.45 0.95 1.46 2.78 -
P/RPS 0.22 1.01 0.88 1.72 1.18 1.08 2.08 -31.21%
P/EPS 13.75 -144.38 21.23 -210.23 -26.89 12.75 -335.95 -
EY 7.27 -0.69 4.71 -0.48 -3.72 7.84 -0.30 -
DY 4.04 3.77 4.40 2.76 4.21 4.11 0.00 -
P/NAPS 1.03 1.09 0.88 1.41 0.95 0.88 1.76 -8.53%

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