[KHEESAN] QoQ TTM Result on 31-Dec-2005 [#2]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- -156.72%
YoY- -138.43%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 62,701 61,075 60,693 61,185 62,139 62,851 62,474 0.24%
PBT -349 955 -408 -154 393 446 3,309 -
Tax 354 39 -2,366 -2,546 -2,510 -2,631 -1,380 -
NP 5 994 -2,774 -2,700 -2,117 -2,185 1,929 -98.10%
-
NP to SH -8 982 -1,042 -955 -372 -441 1,929 -
-
Tax Rate - -4.08% - - 638.68% 589.91% 41.70% -
Total Cost 62,696 60,081 63,467 63,885 64,256 65,036 60,545 2.35%
-
Net Worth 5,719,703 13,090 57,599 57,599 59,245 58,265 58,239 2022.72%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 545 545 2,402 2,402 2,402 2,402 2,406 -62.80%
Div Payout % 0.00% 55.55% 0.00% 0.00% 0.00% 0.00% 124.76% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 5,719,703 13,090 57,599 57,599 59,245 58,265 58,239 2022.72%
NOSH 59,259 13,636 59,999 60,000 59,843 60,067 55,999 3.84%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 0.01% 1.63% -4.57% -4.41% -3.41% -3.48% 3.09% -
ROE 0.00% 7.50% -1.81% -1.66% -0.63% -0.76% 3.31% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 105.81 447.88 101.16 101.98 103.84 104.63 111.56 -3.46%
EPS -0.01 7.20 -1.74 -1.59 -0.62 -0.73 3.44 -
DPS 0.92 4.00 4.00 4.00 4.01 4.00 4.30 -64.19%
NAPS 96.52 0.96 0.96 0.96 0.99 0.97 1.04 1944.21%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 45.90 44.71 44.43 44.79 45.48 46.01 45.73 0.24%
EPS -0.01 0.72 -0.76 -0.70 -0.27 -0.32 1.41 -
DPS 0.40 0.40 1.76 1.76 1.76 1.76 1.76 -62.72%
NAPS 41.8665 0.0958 0.4216 0.4216 0.4337 0.4265 0.4263 2022.70%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.00 0.99 1.08 1.03 1.09 1.14 1.26 -
P/RPS 0.95 0.22 1.07 1.01 1.05 1.09 1.13 -10.91%
P/EPS -7,407.41 13.75 -62.19 -64.71 -175.35 -155.28 36.58 -
EY -0.01 7.27 -1.61 -1.55 -0.57 -0.64 2.73 -
DY 0.92 4.04 3.70 3.89 3.68 3.51 3.41 -58.21%
P/NAPS 0.01 1.03 1.13 1.07 1.10 1.18 1.21 -95.90%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 29/08/06 25/05/06 24/02/06 29/11/05 30/08/05 20/05/05 -
Price 1.00 0.99 1.05 1.03 1.03 1.06 1.14 -
P/RPS 0.95 0.22 1.04 1.01 0.99 1.01 1.02 -4.62%
P/EPS -7,407.41 13.75 -60.46 -64.71 -165.70 -144.38 33.09 -
EY -0.01 7.27 -1.65 -1.55 -0.60 -0.69 3.02 -
DY 0.92 4.04 3.81 3.89 3.90 3.77 3.77 -60.91%
P/NAPS 0.01 1.03 1.09 1.07 1.04 1.09 1.10 -95.63%

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