[KHSB] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -742.89%
YoY- 0.25%
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 13,530 46,188 96,814 163,415 34,627 81,999 138,247 -32.09%
PBT -7,470 -5,502 -17,196 1,824 -4,181 33,263 29,628 -
Tax -20 -2,274 -5,139 -3,842 -434 15 -8,409 -63.43%
NP -7,490 -7,776 -22,335 -2,018 -4,615 33,278 21,219 -
-
NP to SH -8,294 -8,315 -31,063 -5,006 -11,052 32,167 17,554 -
-
Tax Rate - - - 210.64% - -0.05% 28.38% -
Total Cost 21,020 53,964 119,149 165,433 39,242 48,721 117,028 -24.86%
-
Net Worth 297,502 300,014 359,025 420,053 400,837 482,100 446,726 -6.54%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 297,502 300,014 359,025 420,053 400,837 482,100 446,726 -6.54%
NOSH 450,760 449,459 450,188 450,990 449,268 449,888 450,102 0.02%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -55.36% -16.84% -23.07% -1.23% -13.33% 40.58% 15.35% -
ROE -2.79% -2.77% -8.65% -1.19% -2.76% 6.67% 3.93% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 3.00 10.28 21.51 36.23 7.71 18.23 30.71 -32.11%
EPS -1.84 -1.85 -6.90 -1.11 -2.46 7.15 3.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.6675 0.7975 0.9314 0.8922 1.0716 0.9925 -6.56%
Adjusted Per Share Value based on latest NOSH - 451,172
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 3.00 10.24 21.46 36.22 7.67 18.17 30.64 -32.08%
EPS -1.84 -1.84 -6.88 -1.11 -2.45 7.13 3.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6594 0.665 0.7958 0.931 0.8884 1.0685 0.9901 -6.54%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.835 0.38 0.23 0.40 0.49 0.41 0.94 -
P/RPS 27.82 3.70 1.07 1.10 6.36 2.25 3.06 44.41%
P/EPS -45.38 -20.54 -3.33 -36.04 -19.92 5.73 24.10 -
EY -2.20 -4.87 -30.00 -2.77 -5.02 17.44 4.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 0.57 0.29 0.43 0.55 0.38 0.95 4.95%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 30/11/12 25/11/11 29/11/10 25/11/09 28/11/08 29/11/07 -
Price 0.835 0.38 0.25 0.41 0.46 0.32 0.90 -
P/RPS 27.82 3.70 1.16 1.13 5.97 1.76 2.93 45.46%
P/EPS -45.38 -20.54 -3.62 -36.94 -18.70 4.48 23.08 -
EY -2.20 -4.87 -27.60 -2.71 -5.35 22.34 4.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 0.57 0.31 0.44 0.52 0.30 0.91 5.70%

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