[KHSB] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
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 320,018 125,591 222,865 0 66,453 86,668 16,672 63.59%
PBT -191,897 -82,193 10,692 0 -21,489 -12,998 -4,303 88.25%
Tax 7,378 3,128 -1,856 0 3,463 18,550 4,303 9.39%
NP -184,519 -79,065 8,836 0 -18,026 5,552 0 -
-
NP to SH -189,949 -81,294 8,836 0 -20,059 -16,937 -854 146.04%
-
Tax Rate - - 17.36% - - - - -
Total Cost 504,537 204,656 214,029 0 84,479 81,116 16,672 76.48%
-
Net Worth 429,187 480,930 649,506 0 155,181 175,288 19,873,799 -47.21%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - 690 - - -
Div Payout % - - - - 0.00% - - -
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 429,187 480,930 649,506 0 155,181 175,288 19,873,799 -47.21%
NOSH 450,684 466,923 451,046 120,101 120,295 120,060 122,000 24.32%
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 -57.66% -62.95% 3.96% 0.00% -27.13% 6.41% 0.00% -
ROE -44.26% -16.90% 1.36% 0.00% -12.93% -9.66% 0.00% -
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 71.01 26.90 49.41 0.00 55.24 72.19 13.67 31.58%
EPS -42.15 -17.41 1.96 0.00 -16.67 -14.11 -0.70 97.91%
DPS 0.00 0.00 0.00 0.00 0.58 0.00 0.00 -
NAPS 0.9523 1.03 1.44 0.00 1.29 1.46 162.90 -57.54%
Adjusted Per Share Value based on latest NOSH - 120,101
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 70.93 27.84 49.40 0.00 14.73 19.21 3.70 63.55%
EPS -42.10 -18.02 1.96 0.00 -4.45 -3.75 -0.19 145.89%
DPS 0.00 0.00 0.00 0.00 0.15 0.00 0.00 -
NAPS 0.9513 1.066 1.4396 0.00 0.344 0.3885 44.0492 -47.21%
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 - - - -
Price 0.20 0.19 0.62 0.65 0.00 0.00 0.00 -
P/RPS 0.28 0.71 1.25 0.00 0.00 0.00 0.00 -
P/EPS -0.47 -1.09 31.65 0.00 0.00 0.00 0.00 -
EY -210.73 -91.63 3.16 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.18 0.43 0.00 0.00 0.00 0.00 -
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 26/08/05 27/08/04 - 29/08/02 30/08/01 30/08/00 -
Price 0.21 0.19 0.47 0.00 0.00 0.00 0.00 -
P/RPS 0.30 0.71 0.95 0.00 0.00 0.00 0.00 -
P/EPS -0.50 -1.09 23.99 0.00 0.00 0.00 0.00 -
EY -200.70 -91.63 4.17 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.18 0.33 0.00 0.00 0.00 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