[KHSB] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 100.72%
YoY- 105.56%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 123,113 44,911 36,395 29,491 32,106 27,599 69,205 46.66%
PBT -198,519 -2,082 2,746 378 -87,346 2,029 6,342 -
Tax 10,868 -369 90 213 5,240 -2,415 1,416 287.65%
NP -187,651 -2,451 2,836 591 -82,106 -386 7,758 -
-
NP to SH -192,438 -986 607 591 -82,106 -386 7,758 -
-
Tax Rate - - -3.28% -56.35% - 119.02% -22.33% -
Total Cost 310,764 47,362 33,559 28,900 114,212 27,985 61,447 193.76%
-
Net Worth 517,541 461,627 480,930 486,438 517,720 655,185 649,506 -14.01%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 517,541 461,627 480,930 486,438 517,720 655,185 649,506 -14.01%
NOSH 450,036 448,181 466,923 454,615 450,192 451,851 451,046 -0.14%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -152.42% -5.46% 7.79% 2.00% -255.73% -1.40% 11.21% -
ROE -37.18% -0.21% 0.13% 0.12% -15.86% -0.06% 1.19% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 27.36 10.02 7.79 6.49 7.13 6.11 15.34 46.91%
EPS -42.76 -0.22 0.13 0.13 -18.25 -0.09 1.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.03 1.03 1.07 1.15 1.45 1.44 -13.88%
Adjusted Per Share Value based on latest NOSH - 454,615
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 27.29 9.95 8.07 6.54 7.12 6.12 15.34 46.66%
EPS -42.65 -0.22 0.13 0.13 -18.20 -0.09 1.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1471 1.0232 1.066 1.0782 1.1475 1.4522 1.4396 -14.01%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.22 0.17 0.19 0.25 0.51 0.37 0.62 -
P/RPS 0.80 1.70 2.44 3.85 7.15 6.06 4.04 -65.92%
P/EPS -0.51 -77.27 146.15 192.31 -2.80 -433.12 36.05 -
EY -194.37 -1.29 0.68 0.52 -35.76 -0.23 2.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.17 0.18 0.23 0.44 0.26 0.43 -41.90%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 28/11/05 26/08/05 30/05/05 21/02/05 29/11/04 27/08/04 -
Price 0.20 0.22 0.19 0.21 0.34 0.41 0.47 -
P/RPS 0.73 2.20 2.44 3.24 4.77 6.71 3.06 -61.43%
P/EPS -0.47 -100.00 146.15 161.54 -1.86 -479.95 27.33 -
EY -213.80 -1.00 0.68 0.62 -53.64 -0.21 3.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.21 0.18 0.20 0.30 0.28 0.33 -35.65%

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