[KHEESAN] YoY Quarter Result on 31-Mar-2008 [#3]

Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- -152.73%
YoY- -784.72%
View:
Show?
Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 21,271 17,180 11,633 17,731 17,828 15,942 16,434 4.39%
PBT 535 546 435 -1,394 -126 -36 218 16.13%
Tax -13 -231 -228 120 -18 -66 -246 -38.72%
NP 522 315 207 -1,274 -144 -102 -28 -
-
NP to SH 522 315 207 -1,274 -144 -102 -28 -
-
Tax Rate 2.43% 42.31% 52.41% - - - 112.84% -
Total Cost 20,749 16,865 11,426 19,005 17,972 16,044 16,462 3.93%
-
Net Worth 74,399 70,132 68,014 54,685 55,800 57,599 58,239 4.16%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 74,399 70,132 68,014 54,685 55,800 57,599 58,239 4.16%
NOSH 59,999 59,433 59,142 60,094 60,000 59,999 55,999 1.15%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 2.45% 1.83% 1.78% -7.19% -0.81% -0.64% -0.17% -
ROE 0.70% 0.45% 0.30% -2.33% -0.26% -0.18% -0.05% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 35.45 28.91 19.67 29.51 29.71 26.57 29.35 3.19%
EPS 0.87 0.53 0.35 -2.12 -0.24 -0.17 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.18 1.15 0.91 0.93 0.96 1.04 2.97%
Adjusted Per Share Value based on latest NOSH - 60,094
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 15.49 12.51 8.47 12.92 12.99 11.61 11.97 4.38%
EPS 0.38 0.23 0.15 -0.93 -0.10 -0.07 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.542 0.5109 0.4954 0.3984 0.4065 0.4196 0.4242 4.16%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.55 0.55 0.78 0.83 0.99 1.08 1.26 -
P/RPS 1.55 1.90 3.97 2.81 3.33 4.06 4.29 -15.59%
P/EPS 63.22 103.77 222.86 -39.15 -412.50 -635.29 -2,520.00 -
EY 1.58 0.96 0.45 -2.55 -0.24 -0.16 -0.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.47 0.68 0.91 1.06 1.13 1.21 -15.50%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 30/05/11 27/05/10 29/05/09 30/05/08 30/05/07 25/05/06 20/05/05 -
Price 0.50 0.54 0.58 0.69 0.90 1.05 1.14 -
P/RPS 1.41 1.87 2.95 2.34 3.03 3.95 3.88 -15.51%
P/EPS 57.47 101.89 165.71 -32.55 -375.00 -617.65 -2,280.00 -
EY 1.74 0.98 0.60 -3.07 -0.27 -0.16 -0.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.46 0.50 0.76 0.97 1.09 1.10 -15.50%

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