[KHSB] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 73.05%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 29,491 146,487 114,381 86,782 17,577 136,083 82,861 -49.74%
PBT 378 -83,150 4,196 -4,382 -10,723 15,073 2,867 -74.06%
Tax 213 4,344 -896 1,520 103 -3,375 -1,067 -
NP 591 -78,806 3,300 -2,862 -10,620 11,698 1,800 -52.37%
-
NP to SH 591 -78,806 3,300 -2,862 -10,620 11,698 1,800 -52.37%
-
Tax Rate -56.35% - 21.35% - - 22.39% 37.22% -
Total Cost 28,900 225,293 111,081 89,644 28,197 124,385 81,061 -49.68%
-
Net Worth 486,438 702,054 652,199 643,950 634,500 321,694 665,999 -18.88%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 486,438 702,054 652,199 643,950 634,500 321,694 665,999 -18.88%
NOSH 454,615 450,034 449,793 447,187 450,000 224,961 449,999 0.68%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 2.00% -53.80% 2.89% -3.30% -60.42% 8.60% 2.17% -
ROE 0.12% -11.23% 0.51% -0.44% -1.67% 3.64% 0.27% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 6.49 32.55 25.43 19.41 3.91 60.49 18.41 -50.06%
EPS 0.13 -17.51 0.73 -0.64 -2.36 5.20 0.40 -52.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.56 1.45 1.44 1.41 1.43 1.48 -19.43%
Adjusted Per Share Value based on latest NOSH - 451,046
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 6.54 32.47 25.35 19.23 3.90 30.16 18.37 -49.73%
EPS 0.13 -17.47 0.73 -0.63 -2.35 2.59 0.40 -52.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0782 1.5561 1.4456 1.4273 1.4063 0.713 1.4762 -18.88%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.25 0.51 0.37 0.62 0.77 0.74 0.73 -
P/RPS 3.85 1.57 1.45 3.19 19.71 1.22 3.96 -1.85%
P/EPS 192.31 -2.91 50.43 -96.88 -32.63 14.23 182.50 3.54%
EY 0.52 -34.34 1.98 -1.03 -3.06 7.03 0.55 -3.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.33 0.26 0.43 0.55 0.52 0.49 -39.57%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 21/02/05 29/11/04 27/08/04 25/05/04 25/02/04 21/11/03 -
Price 0.21 0.34 0.41 0.47 0.68 0.73 0.70 -
P/RPS 3.24 1.04 1.61 2.42 17.41 1.21 3.80 -10.07%
P/EPS 161.54 -1.94 55.88 -73.44 -28.81 14.04 175.00 -5.19%
EY 0.62 -51.50 1.79 -1.36 -3.47 7.12 0.57 5.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.22 0.28 0.33 0.48 0.51 0.47 -43.39%

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