[KHSB] YoY TTM Result on 30-Jun-2008 [#2]

Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 5.0%
YoY- 76.14%
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 133,853 260,556 50,426 204,750 199,684 320,018 125,591 1.06%
PBT -77,763 19,686 -54,102 44,343 27,053 -191,897 -82,193 -0.91%
Tax -4,072 10,018 -2,190 -13,777 -6,982 7,378 3,128 -
NP -81,835 29,704 -56,292 30,566 20,071 -184,519 -79,065 0.57%
-
NP to SH -85,831 26,112 -64,892 28,586 16,229 -189,949 -81,294 0.90%
-
Tax Rate - -50.89% - 31.07% 25.81% - - -
Total Cost 215,688 230,852 106,718 174,184 179,613 504,537 204,656 0.87%
-
Net Worth 346,684 492,128 408,968 473,556 444,580 429,187 480,930 -5.30%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 346,684 492,128 408,968 473,556 444,580 429,187 480,930 -5.30%
NOSH 452,295 520,000 449,761 450,106 449,797 450,684 466,923 -0.52%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin -61.14% 11.40% -111.63% 14.93% 10.05% -57.66% -62.95% -
ROE -24.76% 5.31% -15.87% 6.04% 3.65% -44.26% -16.90% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 29.59 50.11 11.21 45.49 44.39 71.01 26.90 1.60%
EPS -18.98 5.02 -14.43 6.35 3.61 -42.15 -17.41 1.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7665 0.9464 0.9093 1.0521 0.9884 0.9523 1.03 -4.80%
Adjusted Per Share Value based on latest NOSH - 450,106
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 29.67 57.75 11.18 45.38 44.26 70.93 27.84 1.06%
EPS -19.02 5.79 -14.38 6.34 3.60 -42.10 -18.02 0.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7684 1.0908 0.9065 1.0496 0.9854 0.9513 1.066 -5.30%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.31 0.38 0.58 0.54 0.72 0.20 0.19 -
P/RPS 1.05 0.76 5.17 1.19 1.62 0.28 0.71 6.73%
P/EPS -1.63 7.57 -4.02 8.50 19.96 -0.47 -1.09 6.93%
EY -61.22 13.21 -24.88 11.76 5.01 -210.73 -91.63 -6.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.64 0.51 0.73 0.21 0.18 14.22%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 25/08/10 27/08/09 28/08/08 28/08/07 29/08/06 26/08/05 -
Price 0.22 0.38 0.53 0.47 1.15 0.21 0.19 -
P/RPS 0.74 0.76 4.73 1.03 2.59 0.30 0.71 0.69%
P/EPS -1.16 7.57 -3.67 7.40 31.87 -0.50 -1.09 1.04%
EY -86.26 13.21 -27.22 13.51 3.14 -200.70 -91.63 -1.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.40 0.58 0.45 1.16 0.22 0.18 8.26%

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