[KHEESAN] QoQ Annualized Quarter Result on 31-Dec-2007 [#2]

Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 182.89%
YoY- 1072.26%
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 66,328 66,811 62,526 58,328 55,924 70,496 68,618 -2.23%
PBT 1,380 -1,337 -2,674 -1,224 -4,036 -1,372 -377 -
Tax -152 2,958 2,985 4,238 400 490 -21 272.83%
NP 1,228 1,621 310 3,014 -3,636 -882 -398 -
-
NP to SH 1,228 1,621 310 3,014 -3,636 -882 -398 -
-
Tax Rate 11.01% - - - - - - -
Total Cost 65,100 65,190 62,216 55,314 59,560 71,378 69,017 -3.81%
-
Net Worth 56,584 55,834 54,366 55,837 55,616 56,645 55,613 1.15%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - 2,399 - -
Div Payout % - - - - - 0.00% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 56,584 55,834 54,366 55,837 55,616 56,645 55,613 1.15%
NOSH 60,196 60,037 59,743 60,039 59,802 59,999 59,799 0.44%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 1.85% 2.43% 0.50% 5.17% -6.50% -1.25% -0.58% -
ROE 2.17% 2.90% 0.57% 5.40% -6.54% -1.56% -0.72% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 110.19 111.28 104.66 97.15 93.51 117.49 114.75 -2.65%
EPS 2.04 2.70 0.52 5.02 -6.08 -1.47 -0.67 -
DPS 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 0.94 0.93 0.91 0.93 0.93 0.9441 0.93 0.71%
Adjusted Per Share Value based on latest NOSH - 59,950
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 48.55 48.90 45.77 42.69 40.93 51.60 50.23 -2.23%
EPS 0.90 1.19 0.23 2.21 -2.66 -0.65 -0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 1.76 0.00 -
NAPS 0.4142 0.4087 0.3979 0.4087 0.4071 0.4146 0.4071 1.15%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.48 0.65 0.83 0.88 0.97 0.89 0.99 -
P/RPS 0.44 0.58 0.79 0.91 1.04 0.76 0.86 -35.95%
P/EPS 23.53 24.07 159.62 17.53 -15.95 -60.54 -148.50 -
EY 4.25 4.15 0.63 5.70 -6.27 -1.65 -0.67 -
DY 0.00 0.00 0.00 0.00 0.00 4.49 0.00 -
P/NAPS 0.51 0.70 0.91 0.95 1.04 0.94 1.06 -38.51%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 29/08/08 30/05/08 28/02/08 26/11/07 06/09/07 30/05/07 -
Price 0.68 0.70 0.69 0.72 0.88 0.90 0.90 -
P/RPS 0.62 0.63 0.66 0.74 0.94 0.77 0.78 -14.15%
P/EPS 33.33 25.93 132.69 14.34 -14.47 -61.22 -135.00 -
EY 3.00 3.86 0.75 6.97 -6.91 -1.63 -0.74 -
DY 0.00 0.00 0.00 0.00 0.00 4.44 0.00 -
P/NAPS 0.72 0.75 0.76 0.77 0.95 0.95 0.97 -17.97%

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