[KHSB] YoY TTM Result on 30-Jun-2012 [#2]

Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 42.29%
YoY- 105.14%
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 50,568 119,712 133,853 260,556 50,426 204,750 199,684 -20.44%
PBT -7,401 14,511 -77,763 19,686 -54,102 44,343 27,053 -
Tax 4,324 -1,949 -4,072 10,018 -2,190 -13,777 -6,982 -
NP -3,077 12,562 -81,835 29,704 -56,292 30,566 20,071 -
-
NP to SH -3,162 4,411 -85,831 26,112 -64,892 28,586 16,229 -
-
Tax Rate - 13.43% - -50.89% - 31.07% 25.81% -
Total Cost 53,645 107,150 215,688 230,852 106,718 174,184 179,613 -18.22%
-
Net Worth 304,734 309,048 346,684 492,128 408,968 473,556 444,580 -6.09%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 304,734 309,048 346,684 492,128 408,968 473,556 444,580 -6.09%
NOSH 450,124 452,222 452,295 520,000 449,761 450,106 449,797 0.01%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -6.08% 10.49% -61.14% 11.40% -111.63% 14.93% 10.05% -
ROE -1.04% 1.43% -24.76% 5.31% -15.87% 6.04% 3.65% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 11.23 26.47 29.59 50.11 11.21 45.49 44.39 -20.45%
EPS -0.70 0.98 -18.98 5.02 -14.43 6.35 3.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.677 0.6834 0.7665 0.9464 0.9093 1.0521 0.9884 -6.10%
Adjusted Per Share Value based on latest NOSH - 452,222
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 11.21 26.53 29.67 57.75 11.18 45.38 44.26 -20.44%
EPS -0.70 0.98 -19.02 5.79 -14.38 6.34 3.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6754 0.685 0.7684 1.0908 0.9065 1.0496 0.9854 -6.09%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.76 0.43 0.31 0.38 0.58 0.54 0.72 -
P/RPS 6.77 1.62 1.05 0.76 5.17 1.19 1.62 26.88%
P/EPS -108.19 44.08 -1.63 7.57 -4.02 8.50 19.96 -
EY -0.92 2.27 -61.22 13.21 -24.88 11.76 5.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.63 0.40 0.40 0.64 0.51 0.73 7.38%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 27/08/13 30/08/12 25/08/11 25/08/10 27/08/09 28/08/08 28/08/07 -
Price 0.835 0.44 0.22 0.38 0.53 0.47 1.15 -
P/RPS 7.43 1.66 0.74 0.76 4.73 1.03 2.59 19.18%
P/EPS -118.87 45.11 -1.16 7.57 -3.67 7.40 31.87 -
EY -0.84 2.22 -86.26 13.21 -27.22 13.51 3.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.64 0.29 0.40 0.58 0.45 1.16 0.98%

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