[KHEESAN] YoY Cumulative Quarter Result on 30-Sep-2004 [#1]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -58.08%
YoY- 1181.0%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 CAGR
Revenue 13,981 16,986 15,360 16,072 11,463 12,394 14,578 -0.59%
PBT -1,009 158 1,462 1,515 -47 388 385 -
Tax 100 2 -313 -434 -53 -176 -236 -
NP -909 160 1,149 1,081 -100 212 149 -
-
NP to SH -909 160 1,150 1,081 -100 212 149 -
-
Tax Rate - -1.27% 21.41% 28.65% - 45.36% 61.30% -
Total Cost 14,890 16,826 14,211 14,991 11,563 12,182 14,429 0.45%
-
Net Worth 55,616 5,719,703 59,245 63,658 63,529 66,400 62,784 -1.71%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 55,616 5,719,703 59,245 63,658 63,529 66,400 62,784 -1.71%
NOSH 59,802 59,259 59,843 60,055 58,823 40,000 39,736 6.01%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -6.50% 0.94% 7.48% 6.73% -0.87% 1.71% 1.02% -
ROE -1.63% 0.00% 1.94% 1.70% -0.16% 0.32% 0.24% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 CAGR
RPS 23.38 28.66 25.67 26.76 19.49 30.98 36.69 -6.23%
EPS -1.52 0.27 1.92 1.80 -0.17 0.53 0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 96.52 0.99 1.06 1.08 1.66 1.58 -7.28%
Adjusted Per Share Value based on latest NOSH - 60,055
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 CAGR
RPS 10.18 12.37 11.19 11.71 8.35 9.03 10.62 -0.60%
EPS -0.66 0.12 0.84 0.79 -0.07 0.15 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4051 41.6645 0.4316 0.4637 0.4628 0.4837 0.4573 -1.71%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/02 28/09/01 29/09/00 -
Price 0.97 1.00 1.09 1.88 0.95 1.28 1.93 -
P/RPS 4.15 3.49 4.25 7.02 4.88 4.13 5.26 -3.32%
P/EPS -63.82 370.37 56.72 104.44 -558.82 241.51 514.71 -
EY -1.57 0.27 1.76 0.96 -0.18 0.41 0.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.01 1.10 1.77 0.88 0.77 1.22 -2.25%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 CAGR
Date 26/11/07 30/11/06 29/11/05 24/11/04 29/11/02 29/11/01 30/11/00 -
Price 0.88 1.00 1.03 1.26 0.94 1.68 2.00 -
P/RPS 3.76 3.49 4.01 4.71 4.82 5.42 5.45 -5.16%
P/EPS -57.89 370.37 53.60 70.00 -552.94 316.98 533.38 -
EY -1.73 0.27 1.87 1.43 -0.18 0.32 0.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.01 1.04 1.19 0.87 1.01 1.27 -4.06%

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