[KHEESAN] QoQ Annualized Quarter Result on 31-Dec-2005 [#2]

Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- -52.96%
YoY- -32.21%
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 67,944 61,075 59,773 57,776 61,440 62,851 62,650 5.55%
PBT 632 956 2,229 3,416 5,848 2,409 3,366 -67.17%
Tax 8 26 -921 -1,252 -1,252 -2,631 -1,276 -
NP 640 982 1,308 2,164 4,596 -222 2,090 -54.53%
-
NP to SH 640 982 1,308 2,164 4,600 -222 2,090 -54.53%
-
Tax Rate -1.27% -2.72% 41.32% 36.65% 21.41% 109.22% 37.91% -
Total Cost 67,304 60,093 58,465 55,612 56,844 63,073 60,560 7.28%
-
Net Worth 5,719,703 63,406 57,424 57,440 59,245 58,200 62,479 1925.65%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 2,569 - - - 2,399 - -
Div Payout % - 261.70% - - - 0.00% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 5,719,703 63,406 57,424 57,440 59,245 58,200 62,479 1925.65%
NOSH 59,259 64,248 59,817 59,834 59,843 59,999 60,076 -0.90%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 0.94% 1.61% 2.19% 3.75% 7.48% -0.35% 3.34% -
ROE 0.01% 1.55% 2.28% 3.77% 7.76% -0.38% 3.35% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 114.66 95.06 99.93 96.56 102.67 104.75 104.28 6.52%
EPS 1.08 1.53 2.19 3.62 7.68 -0.37 3.48 -54.12%
DPS 0.00 4.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 96.52 0.9869 0.96 0.96 0.99 0.97 1.04 1944.21%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 49.73 44.71 43.75 42.29 44.97 46.01 45.86 5.54%
EPS 0.47 0.72 0.96 1.58 3.37 -0.16 1.53 -54.44%
DPS 0.00 1.88 0.00 0.00 0.00 1.76 0.00 -
NAPS 41.8665 0.4641 0.4203 0.4204 0.4337 0.426 0.4573 1925.74%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.00 0.99 1.08 1.03 1.09 1.14 1.26 -
P/RPS 0.87 1.04 1.08 1.07 1.06 1.09 1.21 -19.72%
P/EPS 92.59 64.77 49.39 28.48 14.18 -308.11 36.21 86.88%
EY 1.08 1.54 2.02 3.51 7.05 -0.32 2.76 -46.47%
DY 0.00 4.04 0.00 0.00 0.00 3.51 0.00 -
P/NAPS 0.01 1.00 1.13 1.07 1.10 1.18 1.21 -95.90%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 29/08/06 25/05/06 24/02/06 29/11/05 30/08/05 20/05/05 -
Price 1.00 0.99 1.05 1.03 1.03 1.06 1.14 -
P/RPS 0.87 1.04 1.05 1.07 1.00 1.01 1.09 -13.94%
P/EPS 92.59 64.77 48.02 28.48 13.40 -286.49 32.76 99.77%
EY 1.08 1.54 2.08 3.51 7.46 -0.35 3.05 -49.91%
DY 0.00 4.04 0.00 0.00 0.00 3.77 0.00 -
P/NAPS 0.01 1.00 1.09 1.07 1.04 1.09 1.10 -95.63%

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