[KHEESAN] YoY Quarter Result on 30-Jun-2004 [#4]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- -31.63%
YoY- -63.46%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 19,032 16,245 15,863 15,486 14,455 12,000 13,375 6.05%
PBT -1,089 -716 -2,079 784 928 218 4,907 -
Tax 506 731 -1,674 -423 60 170 -140 -
NP -583 15 -3,753 361 988 388 4,767 -
-
NP to SH -583 15 -2,009 361 988 388 4,767 -
-
Tax Rate - - - 53.95% -6.47% -77.98% 2.85% -
Total Cost 19,615 16,230 19,616 15,125 13,467 11,612 8,608 14.70%
-
Net Worth 56,743 13,090 58,265 62,573 61,675 65,064 65,986 -2.48%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 2,404 545 2,402 2,406 2,395 - 2,399 0.03%
Div Payout % 0.00% 3,636.36% 0.00% 666.67% 242.42% - 50.34% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 56,743 13,090 58,265 62,573 61,675 65,064 65,986 -2.48%
NOSH 60,103 13,636 60,067 60,166 59,878 59,692 39,991 7.02%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -3.06% 0.09% -23.66% 2.33% 6.84% 3.23% 35.64% -
ROE -1.03% 0.11% -3.45% 0.58% 1.60% 0.60% 7.22% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 31.67 119.13 26.41 25.74 24.14 20.10 33.44 -0.90%
EPS -0.97 -0.11 -6.26 0.60 1.65 0.65 11.92 -
DPS 4.00 4.00 4.00 4.00 4.00 0.00 6.00 -6.53%
NAPS 0.9441 0.96 0.97 1.04 1.03 1.09 1.65 -8.88%
Adjusted Per Share Value based on latest NOSH - 60,166
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 13.93 11.89 11.61 11.34 10.58 8.78 9.79 6.05%
EPS -0.43 0.01 -1.47 0.26 0.72 0.28 3.49 -
DPS 1.76 0.40 1.76 1.76 1.75 0.00 1.76 0.00%
NAPS 0.4153 0.0958 0.4265 0.458 0.4514 0.4763 0.483 -2.48%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.89 0.99 1.14 1.02 1.45 1.11 1.23 -
P/RPS 2.81 0.83 4.32 3.96 6.01 5.52 3.68 -4.39%
P/EPS -91.75 900.00 -34.08 170.00 87.88 170.77 10.32 -
EY -1.09 0.11 -2.93 0.59 1.14 0.59 9.69 -
DY 4.49 4.04 3.51 3.92 2.76 0.00 4.88 -1.37%
P/NAPS 0.94 1.03 1.18 0.98 1.41 1.02 0.75 3.83%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 06/09/07 29/08/06 30/08/05 27/08/04 29/08/03 26/09/02 30/08/01 -
Price 0.90 0.99 1.06 0.91 1.45 0.95 1.46 -
P/RPS 2.84 0.83 4.01 3.54 6.01 4.73 4.37 -6.92%
P/EPS -92.78 900.00 -31.69 151.67 87.88 146.15 12.25 -
EY -1.08 0.11 -3.16 0.66 1.14 0.68 8.16 -
DY 4.44 4.04 3.77 4.40 2.76 0.00 4.11 1.29%
P/NAPS 0.95 1.03 1.09 0.88 1.41 0.87 0.88 1.28%

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