[KHEESAN] YoY TTM Result on 30-Sep-2004 [#1]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -21.75%
YoY- 183.35%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 CAGR
Revenue 67,491 62,701 62,139 61,387 47,084 51,783 53,289 3.43%
PBT -2,539 -349 393 4,049 -1,799 5,294 177 -
Tax 588 354 -2,510 -2,031 -622 1,015 1,156 -9.20%
NP -1,951 5 -2,117 2,018 -2,421 6,309 1,333 -
-
NP to SH -1,951 -8 -372 2,018 -2,421 4,643 -565 19.35%
-
Tax Rate - - 638.68% 50.16% - -19.17% -653.11% -
Total Cost 69,442 62,696 64,256 59,369 49,505 45,474 51,956 4.22%
-
Net Worth 55,616 5,719,703 59,245 63,658 63,529 40,000 62,784 -1.71%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 CAGR
Div - 545 2,402 2,406 2,387 - - -
Div Payout % - 0.00% 0.00% 119.26% 0.00% - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 55,616 5,719,703 59,245 63,658 63,529 40,000 62,784 -1.71%
NOSH 59,802 59,259 59,843 60,055 58,823 40,000 39,736 6.01%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -2.89% 0.01% -3.41% 3.29% -5.14% 12.18% 2.50% -
ROE -3.51% 0.00% -0.63% 3.17% -3.81% 11.61% -0.90% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 CAGR
RPS 112.86 105.81 103.84 102.22 80.04 129.46 134.10 -2.43%
EPS -3.26 -0.01 -0.62 3.36 -4.12 11.61 -1.42 12.60%
DPS 0.00 0.92 4.01 4.01 4.06 0.00 0.00 -
NAPS 0.93 96.52 0.99 1.06 1.08 1.00 1.58 -7.28%
Adjusted Per Share Value based on latest NOSH - 60,055
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 CAGR
RPS 49.40 45.90 45.48 44.93 34.46 37.90 39.01 3.42%
EPS -1.43 -0.01 -0.27 1.48 -1.77 3.40 -0.41 19.53%
DPS 0.00 0.40 1.76 1.76 1.75 0.00 0.00 -
NAPS 0.4071 41.8665 0.4337 0.466 0.465 0.2928 0.4596 -1.71%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/02 28/09/01 29/09/00 -
Price 0.97 1.00 1.09 1.88 0.95 1.28 1.93 -
P/RPS 0.86 0.95 1.05 1.84 1.19 0.99 1.44 -7.09%
P/EPS -29.73 -7,407.41 -175.35 55.95 -23.08 11.03 -135.74 -19.49%
EY -3.36 -0.01 -0.57 1.79 -4.33 9.07 -0.74 24.11%
DY 0.00 0.92 3.68 2.13 4.27 0.00 0.00 -
P/NAPS 1.04 0.01 1.10 1.77 0.88 1.28 1.22 -2.25%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 CAGR
Date 26/11/07 30/11/06 29/11/05 24/11/04 29/11/02 29/11/01 30/11/00 -
Price 0.88 1.00 1.03 1.26 0.94 1.68 2.00 -
P/RPS 0.78 0.95 0.99 1.23 1.17 1.30 1.49 -8.82%
P/EPS -26.97 -7,407.41 -165.70 37.50 -22.84 14.47 -140.66 -21.01%
EY -3.71 -0.01 -0.60 2.67 -4.38 6.91 -0.71 26.63%
DY 0.00 0.92 3.90 3.18 4.32 0.00 0.00 -
P/NAPS 0.95 0.01 1.04 1.19 0.87 1.68 1.27 -4.06%

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