[KHEESAN] YoY Quarter Result on 30-Sep-2010 [#1]

Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -73.13%
YoY- 55.45%
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 25,038 21,714 20,660 18,849 15,735 16,582 13,981 10.18%
PBT 1,147 1,028 966 837 633 345 -1,009 -
Tax -137 -37 -11 -10 -101 -38 100 -
NP 1,010 991 955 827 532 307 -909 -
-
NP to SH 1,010 991 955 827 532 307 -909 -
-
Tax Rate 11.94% 3.60% 1.14% 1.19% 15.96% 11.01% - -
Total Cost 24,028 20,723 19,705 18,022 15,203 16,275 14,890 8.29%
-
Net Worth 96,791 89,490 77,481 74,310 69,937 56,584 55,616 9.66%
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 96,791 89,490 77,481 74,310 69,937 56,584 55,616 9.66%
NOSH 60,119 60,060 60,062 59,927 59,775 60,196 59,802 0.08%
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 4.03% 4.56% 4.62% 4.39% 3.38% 1.85% -6.50% -
ROE 1.04% 1.11% 1.23% 1.11% 0.76% 0.54% -1.63% -
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 41.65 36.15 34.40 31.45 26.32 27.55 23.38 10.09%
EPS 1.68 1.65 1.59 1.38 0.89 0.51 -1.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.49 1.29 1.24 1.17 0.94 0.93 9.56%
Adjusted Per Share Value based on latest NOSH - 59,927
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 18.24 15.82 15.05 13.73 11.46 12.08 10.18 10.19%
EPS 0.74 0.72 0.70 0.60 0.39 0.22 -0.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7051 0.6519 0.5644 0.5413 0.5094 0.4122 0.4051 9.66%
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 0.46 0.41 0.51 0.50 0.57 0.48 0.97 -
P/RPS 1.10 1.13 1.48 1.59 2.17 1.74 4.15 -19.83%
P/EPS 27.38 24.85 32.08 36.23 64.04 94.12 -63.82 -
EY 3.65 4.02 3.12 2.76 1.56 1.06 -1.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.28 0.40 0.40 0.49 0.51 1.04 -19.15%
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 30/11/11 30/11/10 25/11/09 28/11/08 26/11/07 -
Price 0.50 0.38 0.43 0.56 0.55 0.68 0.88 -
P/RPS 1.20 1.05 1.25 1.78 2.09 2.47 3.76 -17.31%
P/EPS 29.76 23.03 27.04 40.58 61.80 133.33 -57.89 -
EY 3.36 4.34 3.70 2.46 1.62 0.75 -1.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.26 0.33 0.45 0.47 0.72 0.95 -17.01%

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