[KHSB] YoY TTM Result on 31-Mar-2003 [#1]

Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 4.62%
YoY- -12.78%
Quarter Report
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 263,878 158,401 160,293 28,484 70,401 84,485 2,343 119.67%
PBT -192,151 -75,323 13,913 -41,737 -39,125 5,439 -3,363 96.19%
Tax 7,428 4,454 -6,239 1,220 21,099 113 3,363 14.11%
NP -184,723 -70,869 7,674 -40,517 -18,026 5,552 0 -
-
NP to SH -192,632 -70,869 7,674 -42,550 -37,728 1,911 0 -
-
Tax Rate - - 44.84% - - -2.08% - -
Total Cost 448,601 229,270 152,619 69,001 88,427 78,933 2,343 139.97%
-
Net Worth 490,249 486,438 634,500 115,296 157,235 179,279 19,474,243 -45.84%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - 9,290 690 - - -
Div Payout % - - - 0.00% 0.00% - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 490,249 486,438 634,500 115,296 157,235 179,279 19,474,243 -45.84%
NOSH 462,500 454,615 450,000 120,101 120,027 110,666 119,035 25.37%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -70.00% -44.74% 4.79% -142.24% -25.60% 6.57% 0.00% -
ROE -39.29% -14.57% 1.21% -36.90% -23.99% 1.07% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 57.05 34.84 35.62 23.72 58.65 76.34 1.97 75.19%
EPS -41.65 -15.59 1.71 -35.43 -31.43 1.73 0.00 -
DPS 0.00 0.00 0.00 7.70 0.58 0.00 0.00 -
NAPS 1.06 1.07 1.41 0.96 1.31 1.62 163.60 -56.80%
Adjusted Per Share Value based on latest NOSH - 120,101
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 58.49 35.11 35.53 6.31 15.60 18.73 0.52 119.62%
EPS -42.70 -15.71 1.70 -9.43 -8.36 0.42 0.00 -
DPS 0.00 0.00 0.00 2.06 0.15 0.00 0.00 -
NAPS 1.0866 1.0782 1.4063 0.2555 0.3485 0.3974 43.1636 -45.84%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 - - - -
Price 0.19 0.25 0.77 0.34 0.00 0.00 0.00 -
P/RPS 0.33 0.72 2.16 1.43 0.00 0.00 0.00 -
P/EPS -0.46 -1.60 45.15 -0.96 0.00 0.00 0.00 -
EY -219.21 -62.36 2.21 -104.20 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 22.65 0.00 0.00 0.00 -
P/NAPS 0.18 0.23 0.55 0.35 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 29/05/06 30/05/05 - 28/05/03 31/05/02 31/07/01 - -
Price 0.22 0.21 0.00 0.34 0.00 0.00 0.00 -
P/RPS 0.39 0.60 0.00 1.43 0.00 0.00 0.00 -
P/EPS -0.53 -1.35 0.00 -0.96 0.00 0.00 0.00 -
EY -189.32 -74.23 0.00 -104.20 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 22.65 0.00 0.00 0.00 -
P/NAPS 0.21 0.20 0.00 0.35 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