[KHSB] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 78.68%
YoY- 46.45%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 237,836 117,964 70,308 23,636 52,276 93,212 9,372 71.38%
PBT 22,816 1,512 -42,892 -9,460 -17,616 -11,508 -13,452 -
Tax -12,644 852 412 -52 17,616 11,508 13,452 -
NP 10,172 2,364 -42,480 -9,512 0 0 0 -
-
NP to SH 740 2,364 -42,480 -9,512 -17,764 0 -13,332 -
-
Tax Rate 55.42% -56.35% - - - - - -
Total Cost 227,664 115,600 112,788 33,148 52,276 93,212 9,372 70.13%
-
Net Worth 490,249 486,438 634,500 115,296 157,235 185,940 19,474,243 -45.84%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 490,249 486,438 634,500 115,296 157,235 185,940 19,474,243 -45.84%
NOSH 462,500 454,615 450,000 120,101 120,027 114,777 119,035 25.37%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 4.28% 2.00% -60.42% -40.24% 0.00% 0.00% 0.00% -
ROE 0.15% 0.49% -6.70% -8.25% -11.30% 0.00% -0.07% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 51.42 25.95 15.62 19.68 43.55 81.21 7.87 36.70%
EPS 0.16 0.52 -9.44 -7.92 -14.80 -8.20 -11.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.07 1.41 0.96 1.31 1.62 163.60 -56.80%
Adjusted Per Share Value based on latest NOSH - 120,101
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 52.72 26.15 15.58 5.24 11.59 20.66 2.08 71.34%
EPS 0.16 0.52 -9.42 -2.11 -3.94 -8.20 -2.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0866 1.0782 1.4063 0.2555 0.3485 0.4121 43.1636 -45.84%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 - - - -
Price 0.19 0.25 0.77 0.34 0.00 0.00 0.00 -
P/RPS 0.37 0.96 4.93 0.00 0.00 0.00 0.00 -
P/EPS 118.75 48.08 -8.16 0.00 0.00 0.00 0.00 -
EY 0.84 2.08 -12.26 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.23 0.55 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 29/05/06 30/05/05 25/05/04 28/05/03 31/05/02 31/07/01 10/05/00 -
Price 0.22 0.21 0.68 0.34 0.00 0.00 0.00 -
P/RPS 0.43 0.81 4.35 0.00 0.00 0.00 0.00 -
P/EPS 137.50 40.38 -7.20 0.00 0.00 0.00 0.00 -
EY 0.73 2.48 -13.88 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.20 0.48 0.00 0.00 0.00 0.00 -

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