[KHSB] QoQ Quarter Result on 30-Sep-2009 [#3]

Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -181.39%
YoY- -187.54%
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 108,470 46,335 90,496 15,255 9,908 9,464 11,366 351.78%
PBT 5,219 2,508 23,238 -11,279 22,374 -15,276 -69,761 -
Tax -2,998 -460 8,487 4,989 -7,309 1,886 1,029 -
NP 2,221 2,048 31,725 -6,290 15,065 -13,390 -68,732 -
-
NP to SH -156 1,455 32,500 -7,687 9,445 -12,810 -70,648 -98.32%
-
Tax Rate 57.44% 18.34% -36.52% - 32.67% - - -
Total Cost 106,249 44,287 58,771 21,545 -5,157 22,854 80,098 20.78%
-
Net Worth 492,128 430,907 433,296 401,072 408,968 399,267 412,188 12.58%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 492,128 430,907 433,296 401,072 408,968 399,267 412,188 12.58%
NOSH 520,000 454,687 450,085 449,532 449,761 449,473 449,987 10.14%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 2.05% 4.42% 35.06% -41.23% 152.05% -141.48% -604.72% -
ROE -0.03% 0.34% 7.50% -1.92% 2.31% -3.21% -17.14% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 20.86 10.19 20.11 3.39 2.20 2.11 2.53 309.70%
EPS -0.03 0.32 7.22 -1.71 2.10 -2.85 -15.70 -98.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9464 0.9477 0.9627 0.8922 0.9093 0.8883 0.916 2.20%
Adjusted Per Share Value based on latest NOSH - 449,532
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 24.04 10.27 20.06 3.38 2.20 2.10 2.52 351.66%
EPS -0.03 0.32 7.20 -1.70 2.09 -2.84 -15.66 -98.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0908 0.9551 0.9604 0.889 0.9065 0.885 0.9136 12.58%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.38 0.45 0.44 0.49 0.58 0.34 0.32 -
P/RPS 1.82 4.42 2.19 14.44 26.33 16.15 12.67 -72.66%
P/EPS -1,266.67 140.63 6.09 -28.65 27.62 -11.93 -2.04 7264.40%
EY -0.08 0.71 16.41 -3.49 3.62 -8.38 -49.06 -98.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.47 0.46 0.55 0.64 0.38 0.35 9.33%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 26/05/10 25/02/10 25/11/09 27/08/09 29/05/09 27/02/09 -
Price 0.38 0.36 0.44 0.46 0.53 0.52 0.34 -
P/RPS 1.82 3.53 2.19 13.56 24.06 24.70 13.46 -73.75%
P/EPS -1,266.67 112.50 6.09 -26.90 25.24 -18.25 -2.17 6966.46%
EY -0.08 0.89 16.41 -3.72 3.96 -5.48 -46.18 -98.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.38 0.46 0.52 0.58 0.59 0.37 5.34%

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