[KHSB] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ--%
YoY- 111.42%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 86,782 17,577 136,083 82,861 0 5,909 15,622 213.99%
PBT -4,382 -10,723 15,073 2,867 0 -2,365 -43,776 -78.47%
Tax 1,520 103 -3,375 -1,067 0 -13 -837 -
NP -2,862 -10,620 11,698 1,800 0 -2,378 -44,613 -84.00%
-
NP to SH -2,862 -10,620 11,698 1,800 0 -2,378 -44,613 -84.00%
-
Tax Rate - - 22.39% 37.22% - - - -
Total Cost 89,644 28,197 124,385 81,061 0 8,287 60,235 30.38%
-
Net Worth 643,950 634,500 321,694 665,999 0 115,296 117,196 211.70%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 643,950 634,500 321,694 665,999 0 115,296 117,196 211.70%
NOSH 447,187 450,000 224,961 449,999 120,101 120,101 119,991 140.57%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -3.30% -60.42% 8.60% 2.17% 0.00% -40.24% -285.58% -
ROE -0.44% -1.67% 3.64% 0.27% 0.00% -2.06% -38.07% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 19.41 3.91 60.49 18.41 0.00 4.92 13.02 30.53%
EPS -0.64 -2.36 5.20 0.40 0.00 -1.98 -37.18 -93.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.41 1.43 1.48 0.00 0.96 0.9767 29.56%
Adjusted Per Share Value based on latest NOSH - 449,999
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 19.23 3.90 30.16 18.37 0.00 1.31 3.46 214.09%
EPS -0.63 -2.35 2.59 0.40 0.00 -0.53 -9.89 -84.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4273 1.4063 0.713 1.4762 0.00 0.2555 0.2598 211.67%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.62 0.77 0.74 0.73 0.65 0.34 0.34 -
P/RPS 3.19 19.71 1.22 3.96 0.00 0.00 0.00 -
P/EPS -96.88 -32.63 14.23 182.50 0.00 0.00 0.00 -
EY -1.03 -3.06 7.03 0.55 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.55 0.52 0.49 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 25/05/04 25/02/04 21/11/03 - 28/05/03 15/04/03 -
Price 0.47 0.68 0.73 0.70 0.00 0.34 0.34 -
P/RPS 2.42 17.41 1.21 3.80 0.00 0.00 0.00 -
P/EPS -73.44 -28.81 14.04 175.00 0.00 0.00 0.00 -
EY -1.36 -3.47 7.12 0.57 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.48 0.51 0.47 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