[KHEESAN] QoQ TTM Result on 31-Mar-2006 [#3]

Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -9.11%
YoY- -154.02%
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 65,823 62,701 61,075 60,693 61,185 62,139 62,851 3.11%
PBT -909 -349 955 -408 -154 393 446 -
Tax 667 354 39 -2,366 -2,546 -2,510 -2,631 -
NP -242 5 994 -2,774 -2,700 -2,117 -2,185 -76.84%
-
NP to SH -255 -8 982 -1,042 -955 -372 -441 -30.52%
-
Tax Rate - - -4.08% - - 638.68% 589.91% -
Total Cost 66,065 62,696 60,081 63,467 63,885 64,256 65,036 1.04%
-
Net Worth 55,273 5,719,703 13,090 57,599 57,599 59,245 58,265 -3.44%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 545 545 545 2,402 2,402 2,402 2,402 -62.69%
Div Payout % 0.00% 0.00% 55.55% 0.00% 0.00% 0.00% 0.00% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 55,273 5,719,703 13,090 57,599 57,599 59,245 58,265 -3.44%
NOSH 59,433 59,259 13,636 59,999 60,000 59,843 60,067 -0.70%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -0.37% 0.01% 1.63% -4.57% -4.41% -3.41% -3.48% -
ROE -0.46% 0.00% 7.50% -1.81% -1.66% -0.63% -0.76% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 110.75 105.81 447.88 101.16 101.98 103.84 104.63 3.85%
EPS -0.43 -0.01 7.20 -1.74 -1.59 -0.62 -0.73 -29.66%
DPS 0.92 0.92 4.00 4.00 4.00 4.01 4.00 -62.36%
NAPS 0.93 96.52 0.96 0.96 0.96 0.99 0.97 -2.76%
Adjusted Per Share Value based on latest NOSH - 59,999
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 48.18 45.90 44.71 44.43 44.79 45.48 46.01 3.11%
EPS -0.19 -0.01 0.72 -0.76 -0.70 -0.27 -0.32 -29.28%
DPS 0.40 0.40 0.40 1.76 1.76 1.76 1.76 -62.65%
NAPS 0.4046 41.8665 0.0958 0.4216 0.4216 0.4337 0.4265 -3.44%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.95 1.00 0.99 1.08 1.03 1.09 1.14 -
P/RPS 0.86 0.95 0.22 1.07 1.01 1.05 1.09 -14.57%
P/EPS -221.42 -7,407.41 13.75 -62.19 -64.71 -175.35 -155.28 26.60%
EY -0.45 -0.01 7.27 -1.61 -1.55 -0.57 -0.64 -20.87%
DY 0.97 0.92 4.04 3.70 3.89 3.68 3.51 -57.47%
P/NAPS 1.02 0.01 1.03 1.13 1.07 1.10 1.18 -9.23%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 30/11/06 29/08/06 25/05/06 24/02/06 29/11/05 30/08/05 -
Price 0.99 1.00 0.99 1.05 1.03 1.03 1.06 -
P/RPS 0.89 0.95 0.22 1.04 1.01 0.99 1.01 -8.06%
P/EPS -230.74 -7,407.41 13.75 -60.46 -64.71 -165.70 -144.38 36.57%
EY -0.43 -0.01 7.27 -1.65 -1.55 -0.60 -0.69 -26.97%
DY 0.93 0.92 4.04 3.81 3.89 3.90 3.77 -60.56%
P/NAPS 1.06 0.01 1.03 1.09 1.07 1.04 1.09 -1.83%

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