[KHSB] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -14.71%
YoY- -1020.03%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 263,878 233,910 142,903 125,591 158,401 152,259 167,603 35.37%
PBT -192,151 -197,477 -86,304 -82,193 -75,323 -48,215 6,580 -
Tax 7,428 10,802 5,174 3,128 4,454 -490 -3,204 -
NP -184,723 -186,675 -81,130 -79,065 -70,869 -48,705 3,376 -
-
NP to SH -192,632 -192,226 -81,894 -81,294 -70,869 -48,705 3,376 -
-
Tax Rate - - - - - - 48.69% -
Total Cost 448,601 420,585 224,033 204,656 229,270 200,964 164,227 95.52%
-
Net Worth 490,249 517,541 461,627 480,930 486,438 517,720 655,185 -17.59%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 490,249 517,541 461,627 480,930 486,438 517,720 655,185 -17.59%
NOSH 462,500 450,036 448,181 466,923 454,615 450,192 451,851 1.56%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -70.00% -79.81% -56.77% -62.95% -44.74% -31.99% 2.01% -
ROE -39.29% -37.14% -17.74% -16.90% -14.57% -9.41% 0.52% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 57.05 51.98 31.89 26.90 34.84 33.82 37.09 33.28%
EPS -41.65 -42.71 -18.27 -17.41 -15.59 -10.82 0.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.15 1.03 1.03 1.07 1.15 1.45 -18.86%
Adjusted Per Share Value based on latest NOSH - 466,923
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 58.49 51.84 31.67 27.84 35.11 33.75 37.15 35.37%
EPS -42.70 -42.61 -18.15 -18.02 -15.71 -10.80 0.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0866 1.1471 1.0232 1.066 1.0782 1.1475 1.4522 -17.59%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.19 0.22 0.17 0.19 0.25 0.51 0.37 -
P/RPS 0.33 0.42 0.53 0.71 0.72 1.51 1.00 -52.27%
P/EPS -0.46 -0.52 -0.93 -1.09 -1.60 -4.71 49.52 -
EY -219.21 -194.15 -107.49 -91.63 -62.36 -21.21 2.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.19 0.17 0.18 0.23 0.44 0.26 -21.75%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/05/06 28/02/06 28/11/05 26/08/05 30/05/05 21/02/05 29/11/04 -
Price 0.22 0.20 0.22 0.19 0.21 0.34 0.41 -
P/RPS 0.39 0.38 0.69 0.71 0.60 1.01 1.11 -50.23%
P/EPS -0.53 -0.47 -1.20 -1.09 -1.35 -3.14 54.88 -
EY -189.32 -213.57 -83.06 -91.63 -74.23 -31.82 1.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.17 0.21 0.18 0.20 0.30 0.28 -17.46%

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