[KHEESAN] YoY TTM Result on 30-Jun-2004 [#4]

Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- -19.56%
YoY- 724.46%
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 70,496 61,075 62,851 62,017 50,462 48,015 53,967 4.55%
PBT -1,372 955 446 4,364 -442 -1,364 5,291 -
Tax 490 39 -2,631 -1,785 51 -745 955 -10.52%
NP -882 994 -2,185 2,579 -391 -2,109 6,246 -
-
NP to SH -882 982 -441 2,579 -413 -2,109 4,580 -
-
Tax Rate - -4.08% 589.91% 40.90% - - -18.05% -
Total Cost 71,378 60,081 65,036 59,438 50,853 50,124 47,721 6.93%
-
Net Worth 56,743 13,090 58,265 62,573 61,675 59,692 65,986 -2.48%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 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
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 56,743 13,090 58,265 62,573 61,675 59,692 65,986 -2.48%
NOSH 60,103 13,636 60,067 60,166 59,878 59,692 39,991 7.02%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -1.25% 1.63% -3.48% 4.16% -0.77% -4.39% 11.57% -
ROE -1.55% 7.50% -0.76% 4.12% -0.67% -3.53% 6.94% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 117.29 447.88 104.63 103.08 84.27 80.44 134.95 -2.30%
EPS -1.47 7.20 -0.73 4.29 -0.69 -3.53 11.45 -
DPS 0.00 4.00 4.00 4.00 4.00 4.00 6.00 -
NAPS 0.9441 0.96 0.97 1.04 1.03 1.00 1.65 -8.88%
Adjusted Per Share Value based on latest NOSH - 60,166
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 51.35 44.49 45.78 45.18 36.76 34.98 39.31 4.55%
EPS -0.64 0.72 -0.32 1.88 -0.30 -1.54 3.34 -
DPS 0.00 0.40 1.75 1.75 1.74 1.74 1.75 -
NAPS 0.4133 0.0954 0.4244 0.4558 0.4493 0.4348 0.4807 -2.48%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.89 0.99 1.14 1.02 1.45 1.11 1.23 -
P/RPS 0.76 0.22 1.09 0.99 1.72 1.38 0.91 -2.95%
P/EPS -60.65 13.75 -155.28 23.80 -210.23 -31.42 10.74 -
EY -1.65 7.27 -0.64 4.20 -0.48 -3.18 9.31 -
DY 0.00 4.04 3.51 3.92 2.76 3.60 4.88 -
P/NAPS 0.94 1.03 1.18 0.98 1.41 1.11 0.75 3.83%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 06/09/07 29/08/06 30/08/05 27/08/04 29/08/03 26/09/02 30/08/01 -
Price 0.90 0.99 1.06 0.91 1.45 0.95 1.46 -
P/RPS 0.77 0.22 1.01 0.88 1.72 1.18 1.08 -5.48%
P/EPS -61.33 13.75 -144.38 21.23 -210.23 -26.89 12.75 -
EY -1.63 7.27 -0.69 4.71 -0.48 -3.72 7.84 -
DY 0.00 4.04 3.77 4.40 2.76 4.21 4.11 -
P/NAPS 0.95 1.03 1.09 0.88 1.41 0.95 0.88 1.28%

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