[KHSB] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 60.04%
YoY- 91.64%
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 13,530 12,003 1,858 74,393 46,188 35,828 9,897 23.15%
PBT -7,470 487 4,703 -6,436 -5,502 1,454 -4,935 31.79%
Tax -20 69 13 2,483 -2,274 -1,773 -333 -84.63%
NP -7,490 556 4,716 -3,953 -7,776 -319 -5,268 26.41%
-
NP to SH -8,294 -984 2,616 -3,323 -8,315 -1,145 -5,215 36.21%
-
Tax Rate - -14.17% -0.28% - - 121.94% - -
Total Cost 21,020 11,447 -2,858 78,346 53,964 36,147 15,165 24.29%
-
Net Worth 297,502 302,803 308,507 304,772 300,014 312,997 303,189 -1.25%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 297,502 302,803 308,507 304,772 300,014 312,997 303,189 -1.25%
NOSH 450,760 447,272 451,034 449,054 449,459 458,000 449,568 0.17%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -55.36% 4.63% 253.82% -5.31% -16.84% -0.89% -53.23% -
ROE -2.79% -0.32% 0.85% -1.09% -2.77% -0.37% -1.72% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 3.00 2.68 0.41 16.57 10.28 7.82 2.20 22.94%
EPS -1.84 -0.22 0.58 -0.74 -1.85 -0.25 -1.16 35.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.677 0.684 0.6787 0.6675 0.6834 0.6744 -1.42%
Adjusted Per Share Value based on latest NOSH - 449,819
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 3.00 2.66 0.41 16.49 10.24 7.94 2.19 23.32%
EPS -1.84 -0.22 0.58 -0.74 -1.84 -0.25 -1.16 35.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6594 0.6711 0.6838 0.6755 0.665 0.6937 0.672 -1.25%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.835 0.76 0.625 0.35 0.38 0.43 0.52 -
P/RPS 27.82 28.32 151.72 2.11 3.70 5.50 23.62 11.51%
P/EPS -45.38 -345.45 107.76 -47.30 -20.54 -172.00 -44.83 0.81%
EY -2.20 -0.29 0.93 -2.11 -4.87 -0.58 -2.23 -0.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.12 0.91 0.52 0.57 0.63 0.77 39.55%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 27/08/13 30/05/13 27/02/13 30/11/12 30/08/12 30/05/12 -
Price 0.835 0.835 0.725 0.66 0.38 0.44 0.47 -
P/RPS 27.82 31.11 176.00 3.98 3.70 5.62 21.35 19.28%
P/EPS -45.38 -379.55 125.00 -89.19 -20.54 -176.00 -40.52 7.83%
EY -2.20 -0.26 0.80 -1.12 -4.87 -0.57 -2.47 -7.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.23 1.06 0.97 0.57 0.64 0.70 48.70%

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