[KHEESAN] QoQ Annualized Quarter Result on 31-Mar-2008 [#3]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- -89.69%
YoY- 177.93%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 62,070 66,328 66,811 62,526 58,328 55,924 70,496 -8.10%
PBT 1,788 1,380 -1,337 -2,674 -1,224 -4,036 -1,372 -
Tax 6 -152 2,958 2,985 4,238 400 490 -94.61%
NP 1,794 1,228 1,621 310 3,014 -3,636 -882 -
-
NP to SH 1,794 1,228 1,621 310 3,014 -3,636 -882 -
-
Tax Rate -0.34% 11.01% - - - - - -
Total Cost 60,276 65,100 65,190 62,216 55,314 59,560 71,378 -10.61%
-
Net Worth 56,809 56,584 55,834 54,366 55,837 55,616 56,645 0.19%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - 2,399 -
Div Payout % - - - - - - 0.00% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 56,809 56,584 55,834 54,366 55,837 55,616 56,645 0.19%
NOSH 59,800 60,196 60,037 59,743 60,039 59,802 59,999 -0.22%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 2.89% 1.85% 2.43% 0.50% 5.17% -6.50% -1.25% -
ROE 3.16% 2.17% 2.90% 0.57% 5.40% -6.54% -1.56% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 103.80 110.19 111.28 104.66 97.15 93.51 117.49 -7.89%
EPS 3.00 2.04 2.70 0.52 5.02 -6.08 -1.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 0.95 0.94 0.93 0.91 0.93 0.93 0.9441 0.41%
Adjusted Per Share Value based on latest NOSH - 60,094
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 45.21 48.32 48.67 45.55 42.49 40.74 51.35 -8.10%
EPS 1.31 0.89 1.18 0.23 2.20 -2.65 -0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.75 -
NAPS 0.4138 0.4122 0.4067 0.396 0.4067 0.4051 0.4126 0.19%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.55 0.48 0.65 0.83 0.88 0.97 0.89 -
P/RPS 0.53 0.44 0.58 0.79 0.91 1.04 0.76 -21.27%
P/EPS 18.33 23.53 24.07 159.62 17.53 -15.95 -60.54 -
EY 5.45 4.25 4.15 0.63 5.70 -6.27 -1.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.49 -
P/NAPS 0.58 0.51 0.70 0.91 0.95 1.04 0.94 -27.41%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 28/02/08 26/11/07 06/09/07 -
Price 0.60 0.68 0.70 0.69 0.72 0.88 0.90 -
P/RPS 0.58 0.62 0.63 0.66 0.74 0.94 0.77 -17.14%
P/EPS 20.00 33.33 25.93 132.69 14.34 -14.47 -61.22 -
EY 5.00 3.00 3.86 0.75 6.97 -6.91 -1.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.44 -
P/NAPS 0.63 0.72 0.75 0.76 0.77 0.95 0.95 -23.85%

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