[KHEESAN] YoY Quarter Result on 31-Mar-2001 [#3]

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Quarter Result
Revenue	15,717	12,991	12,105	11,720	12,830	5.20%
YoY %	20.98%	7.32%	3.28%	-8.65%	-	-
Horiz. %	122.50%	101.25%	94.35%	91.35%	100.00%	-
PBT	571	-916	-637	-1,614	-686	-
YoY %	162.34%	-43.80%	60.53%	-135.28%	-	-
Horiz. %	-83.24%	133.53%	92.86%	235.28%	100.00%	-
Tax	-43	26	637	1,614	686	-
YoY %	-265.38%	-95.92%	-60.53%	135.28%	-	-
Horiz. %	-6.27%	3.79%	92.86%	235.28%	100.00%	-
NP	528	-890	0	0	0	-
YoY %	159.33%	0.00%	0.00%	0.00%	-	-
Horiz. %	-59.33%	100.00%	-	-	-	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	528	-890	-869	-1,666	-826	-
YoY %	159.33%	-2.42%	47.84%	-101.69%	-	-
Horiz. %	-63.92%	107.75%	105.21%	201.69%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	7.53%	-	-	-	-	-
YoY %	0.00%	-	-	-	-	-
Horiz. %	100.00%	-	-	-	-	-
Total Cost	15,189	13,881	12,105	11,720	12,830	4.30%
YoY %	9.42%	14.67%	3.28%	-8.65%	-	-
Horiz. %	118.39%	108.19%	94.35%	91.35%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	62,399	61,939	64,725	62,724	65,441	-1.18%
YoY %	0.74%	-4.30%	3.19%	-4.15%	-	-
Horiz. %	95.35%	94.65%	98.91%	95.85%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Equity
Net Worth	62,399	61,939	64,725	62,724	65,441	-1.18%
YoY %	0.74%	-4.30%	3.19%	-4.15%	-	-
Horiz. %	95.35%	94.65%	98.91%	95.85%	100.00%	-
NOSH	60,000	60,135	59,931	39,952	39,903	10.72%
YoY %	-0.22%	0.34%	50.01%	0.12%	-	-
Horiz. %	150.36%	150.70%	150.19%	100.12%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Ratio Analysis
NP Margin	3.36%	-6.85%	0.00%	0.00%	0.00%	-
YoY %	149.05%	0.00%	0.00%	0.00%	-	-
Horiz. %	-49.05%	100.00%	-	-	-	-
ROE	0.85%	-1.44%	-1.34%	-2.66%	-1.26%	-
YoY %	159.03%	-7.46%	49.62%	-111.11%	-	-
Horiz. %	-67.46%	114.29%	106.35%	211.11%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Per Share
RPS	26.20	21.60	20.20	29.34	32.15	-4.98%
YoY %	21.30%	6.93%	-31.15%	-8.74%	-	-
Horiz. %	81.49%	67.19%	62.83%	91.26%	100.00%	-
EPS	0.88	-1.48	-1.45	-4.17	-2.07	-
YoY %	159.46%	-2.07%	65.23%	-101.45%	-	-
Horiz. %	-42.51%	71.50%	70.05%	201.45%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	1.04	1.03	1.08	1.57	1.64	-10.75%
YoY %	0.97%	-4.63%	-31.21%	-4.27%	-	-
Horiz. %	63.41%	62.80%	65.85%	95.73%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Adjusted Per Share Value based on latest NOSH - 39,952
RPS	11.50	9.51	8.86	8.58	9.39	5.19%
YoY %	20.93%	7.34%	3.26%	-8.63%	-	-
Horiz. %	122.47%	101.28%	94.36%	91.37%	100.00%	-
EPS	0.39	-0.65	-0.64	-1.22	-0.60	-
YoY %	160.00%	-1.56%	47.54%	-103.33%	-	-
Horiz. %	-65.00%	108.33%	106.67%	203.33%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.4567	0.4534	0.4738	0.4591	0.479	-1.18%
YoY %	0.73%	-4.31%	3.20%	-4.15%	-	-
Horiz. %	95.34%	94.66%	98.91%	95.85%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/04	31/03/03	29/03/02	30/03/01	31/03/00	-
Price	1.01	1.40	1.58	1.25	4.08	-
P/RPS	3.86	6.48	7.82	4.26	12.69	-25.72%
YoY %	-40.43%	-17.14%	83.57%	-66.43%	-	-
Horiz. %	30.42%	51.06%	61.62%	33.57%	100.00%	-
P/EPS	114.77	-94.59	-108.97	-29.98	-197.10	-
YoY %	221.33%	13.20%	-263.48%	84.79%	-	-
Horiz. %	-58.23%	47.99%	55.29%	15.21%	100.00%	-
EY	0.87	-1.06	-0.92	-3.34	-0.51	-
YoY %	182.08%	-15.22%	72.46%	-554.90%	-	-
Horiz. %	-170.59%	207.84%	180.39%	654.90%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.97	1.36	1.46	0.80	2.49	-20.98%
YoY %	-28.68%	-6.85%	82.50%	-67.87%	-	-
Horiz. %	38.96%	54.62%	58.63%	32.13%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Announcement Date
Date	28/05/04	23/05/03	27/06/02	30/05/01	30/06/00	-
Price	1.00	1.24	1.15	1.40	2.35	-
P/RPS	3.82	5.74	5.69	4.77	7.31	-14.96%
YoY %	-33.45%	0.88%	19.29%	-34.75%	-	-
Horiz. %	52.26%	78.52%	77.84%	65.25%	100.00%	-
P/EPS	113.64	-83.78	-79.31	-33.57	-113.53	-
YoY %	235.64%	-5.64%	-136.25%	70.43%	-	-
Horiz. %	-100.10%	73.80%	69.86%	29.57%	100.00%	-
EY	0.88	-1.19	-1.26	-2.98	-0.88	-
YoY %	173.95%	5.56%	57.72%	-238.64%	-	-
Horiz. %	-100.00%	135.23%	143.18%	338.64%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.96	1.20	1.06	0.89	1.43	-9.47%
YoY %	-20.00%	13.21%	19.10%	-37.76%	-	-
Horiz. %	67.13%	83.92%	74.13%	62.24%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos