[KHEESAN] QoQ Quarter Result on 30-Jun-2004 [#4]

Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- -31.63%
YoY- -63.46%
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 16,434 14,482 16,072 15,486 15,717 14,112 16,702 -1.07%
PBT 218 792 1,515 784 571 1,179 1,830 -75.75%
Tax -246 -277 -434 -423 -43 -1,131 -188 19.61%
NP -28 515 1,081 361 528 48 1,642 -
-
NP to SH -28 515 1,081 361 528 580 1,642 -
-
Tax Rate 112.84% 34.97% 28.65% 53.95% 7.53% 95.93% 10.27% -
Total Cost 16,462 13,967 14,991 15,125 15,189 14,064 15,060 6.10%
-
Net Worth 58,239 62,279 63,658 62,573 62,399 746,749 63,522 -5.61%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - 2,406 - - - -
Div Payout % - - - 666.67% - - - -
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 58,239 62,279 63,658 62,573 62,399 746,749 63,522 -5.61%
NOSH 55,999 59,883 60,055 60,166 60,000 725,000 59,927 -4.41%
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 -0.17% 3.56% 6.73% 2.33% 3.36% 0.34% 9.83% -
ROE -0.05% 0.83% 1.70% 0.58% 0.85% 0.08% 2.58% -
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 29.35 24.18 26.76 25.74 26.20 1.95 27.87 3.50%
EPS -0.05 0.86 1.80 0.60 0.88 0.08 2.74 -
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.04 1.04 1.06 1.04 1.04 1.03 1.06 -1.26%
Adjusted Per Share Value based on latest NOSH - 60,166
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 12.03 10.60 11.76 11.34 11.50 10.33 12.23 -1.09%
EPS -0.02 0.38 0.79 0.26 0.39 0.42 1.20 -
DPS 0.00 0.00 0.00 1.76 0.00 0.00 0.00 -
NAPS 0.4263 0.4559 0.466 0.458 0.4567 5.466 0.465 -5.62%
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 1.26 1.22 1.88 1.02 1.01 1.00 1.19 -
P/RPS 4.29 5.04 7.02 3.96 3.86 51.37 4.27 0.31%
P/EPS -2,520.00 141.86 104.44 170.00 114.77 1,250.00 43.43 -
EY -0.04 0.70 0.96 0.59 0.87 0.08 2.30 -
DY 0.00 0.00 0.00 3.92 0.00 0.00 0.00 -
P/NAPS 1.21 1.17 1.77 0.98 0.97 0.97 1.12 5.28%
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 20/05/05 25/02/05 24/11/04 27/08/04 28/05/04 27/02/04 27/11/03 -
Price 1.14 1.83 1.26 0.91 1.00 1.06 1.14 -
P/RPS 3.88 7.57 4.71 3.54 3.82 54.46 4.09 -3.44%
P/EPS -2,280.00 212.79 70.00 151.67 113.64 1,325.00 41.61 -
EY -0.04 0.47 1.43 0.66 0.88 0.08 2.40 -
DY 0.00 0.00 0.00 4.40 0.00 0.00 0.00 -
P/NAPS 1.10 1.76 1.19 0.88 0.96 1.03 1.08 1.22%

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