[KHEESAN] YoY TTM Result on 30-Jun-2006 [#4]

Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 194.24%
YoY- 322.68%
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 60,282 66,811 70,496 61,075 62,851 62,017 50,462 3.00%
PBT 2,240 -1,337 -1,372 955 446 4,364 -442 -
Tax -507 2,958 490 39 -2,631 -1,785 51 -
NP 1,733 1,621 -882 994 -2,185 2,579 -391 -
-
NP to SH 1,733 1,621 -882 982 -441 2,579 -413 -
-
Tax Rate 22.63% - - -4.08% 589.91% 40.90% - -
Total Cost 58,549 65,190 71,378 60,081 65,036 59,438 50,853 2.37%
-
Net Worth 69,376 55,880 56,743 13,090 58,265 62,573 61,675 1.97%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 747 - - 545 2,402 2,406 2,395 -17.63%
Div Payout % 43.14% - - 55.55% 0.00% 93.32% 0.00% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 69,376 55,880 56,743 13,090 58,265 62,573 61,675 1.97%
NOSH 59,807 60,086 60,103 13,636 60,067 60,166 59,878 -0.01%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 2.87% 2.43% -1.25% 1.63% -3.48% 4.16% -0.77% -
ROE 2.50% 2.90% -1.55% 7.50% -0.76% 4.12% -0.67% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 100.79 111.19 117.29 447.88 104.63 103.08 84.27 3.02%
EPS 2.90 2.70 -1.47 7.20 -0.73 4.29 -0.69 -
DPS 1.25 0.00 0.00 4.00 4.00 4.00 4.00 -17.60%
NAPS 1.16 0.93 0.9441 0.96 0.97 1.04 1.03 1.99%
Adjusted Per Share Value based on latest NOSH - 13,636
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 43.91 48.67 51.35 44.49 45.78 45.18 36.76 3.00%
EPS 1.26 1.18 -0.64 0.72 -0.32 1.88 -0.30 -
DPS 0.54 0.00 0.00 0.40 1.75 1.75 1.74 -17.70%
NAPS 0.5054 0.4071 0.4133 0.0954 0.4244 0.4558 0.4493 1.97%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.46 0.65 0.89 0.99 1.14 1.02 1.45 -
P/RPS 0.46 0.58 0.76 0.22 1.09 0.99 1.72 -19.71%
P/EPS 15.88 24.09 -60.65 13.75 -155.28 23.80 -210.23 -
EY 6.30 4.15 -1.65 7.27 -0.64 4.20 -0.48 -
DY 2.72 0.00 0.00 4.04 3.51 3.92 2.76 -0.24%
P/NAPS 0.40 0.70 0.94 1.03 1.18 0.98 1.41 -18.92%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 28/08/09 29/08/08 06/09/07 29/08/06 30/08/05 27/08/04 29/08/03 -
Price 0.62 0.70 0.90 0.99 1.06 0.91 1.45 -
P/RPS 0.62 0.63 0.77 0.22 1.01 0.88 1.72 -15.62%
P/EPS 21.40 25.95 -61.33 13.75 -144.38 21.23 -210.23 -
EY 4.67 3.85 -1.63 7.27 -0.69 4.71 -0.48 -
DY 2.02 0.00 0.00 4.04 3.77 4.40 2.76 -5.06%
P/NAPS 0.53 0.75 0.95 1.03 1.09 0.88 1.41 -15.03%

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