[KHEESAN] QoQ Quarter Result on 30-Sep-2006 [#1]

Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 966.67%
YoY- -86.09%
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 19,032 17,828 16,650 16,986 16,245 15,942 13,528 25.63%
PBT -1,089 -126 -315 158 -716 -36 245 -
Tax 506 -18 0 2 731 -66 -313 -
NP -583 -144 -315 160 15 -102 -68 320.54%
-
NP to SH -583 -144 -315 160 15 -102 -68 320.54%
-
Tax Rate - - - -1.27% - - 127.76% -
Total Cost 19,615 17,972 16,965 16,826 16,230 16,044 13,596 27.76%
-
Net Worth 56,743 55,800 55,273 5,719,703 13,090 57,599 57,599 -0.99%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 2,404 - - - 545 - - -
Div Payout % 0.00% - - - 3,636.36% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 56,743 55,800 55,273 5,719,703 13,090 57,599 57,599 -0.99%
NOSH 60,103 60,000 59,433 59,259 13,636 59,999 60,000 0.11%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -3.06% -0.81% -1.89% 0.94% 0.09% -0.64% -0.50% -
ROE -1.03% -0.26% -0.57% 0.00% 0.11% -0.18% -0.12% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 31.67 29.71 28.01 28.66 119.13 26.57 22.55 25.48%
EPS -0.97 -0.24 -0.53 0.27 -0.11 -0.17 -0.11 328.53%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.9441 0.93 0.93 96.52 0.96 0.96 0.96 -1.11%
Adjusted Per Share Value based on latest NOSH - 59,259
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 13.93 13.05 12.19 12.43 11.89 11.67 9.90 25.64%
EPS -0.43 -0.11 -0.23 0.12 0.01 -0.07 -0.05 321.41%
DPS 1.76 0.00 0.00 0.00 0.40 0.00 0.00 -
NAPS 0.4153 0.4084 0.4046 41.8665 0.0958 0.4216 0.4216 -1.00%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.89 0.99 0.95 1.00 0.99 1.08 1.03 -
P/RPS 2.81 3.33 3.39 3.49 0.83 4.06 4.57 -27.75%
P/EPS -91.75 -412.50 -179.25 370.37 900.00 -635.29 -908.82 -78.40%
EY -1.09 -0.24 -0.56 0.27 0.11 -0.16 -0.11 363.28%
DY 4.49 0.00 0.00 0.00 4.04 0.00 0.00 -
P/NAPS 0.94 1.06 1.02 0.01 1.03 1.13 1.07 -8.29%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 06/09/07 30/05/07 28/02/07 30/11/06 29/08/06 25/05/06 24/02/06 -
Price 0.90 0.90 0.99 1.00 0.99 1.05 1.03 -
P/RPS 2.84 3.03 3.53 3.49 0.83 3.95 4.57 -27.24%
P/EPS -92.78 -375.00 -186.79 370.37 900.00 -617.65 -908.82 -78.24%
EY -1.08 -0.27 -0.54 0.27 0.11 -0.16 -0.11 360.43%
DY 4.44 0.00 0.00 0.00 4.04 0.00 0.00 -
P/NAPS 0.95 0.97 1.06 0.01 1.03 1.09 1.07 -7.64%

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