[KHEESAN] YoY TTM Result on 30-Sep-2002 [#1]

Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- -14.79%
YoY- -152.14%
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 62,139 61,387 55,701 47,084 51,783 53,289 3.11%
PBT 393 4,049 1,435 -1,799 5,294 177 17.28%
Tax -2,510 -2,031 -84 -622 1,015 1,156 -
NP -2,117 2,018 1,351 -2,421 6,309 1,333 -
-
NP to SH -372 2,018 1,329 -2,421 4,643 -565 -8.01%
-
Tax Rate 638.68% 50.16% 5.85% - -19.17% -653.11% -
Total Cost 64,256 59,369 54,350 49,505 45,474 51,956 4.33%
-
Net Worth 59,245 63,658 63,522 63,529 40,000 62,784 -1.15%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 2,402 2,406 2,395 2,387 - - -
Div Payout % 0.00% 119.26% 180.22% 0.00% - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 59,245 63,658 63,522 63,529 40,000 62,784 -1.15%
NOSH 59,843 60,055 59,927 58,823 40,000 39,736 8.52%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -3.41% 3.29% 2.43% -5.14% 12.18% 2.50% -
ROE -0.63% 3.17% 2.09% -3.81% 11.61% -0.90% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 103.84 102.22 92.95 80.04 129.46 134.10 -4.98%
EPS -0.62 3.36 2.22 -4.12 11.61 -1.42 -15.26%
DPS 4.01 4.01 4.00 4.06 0.00 0.00 -
NAPS 0.99 1.06 1.06 1.08 1.00 1.58 -8.92%
Adjusted Per Share Value based on latest NOSH - 58,823
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 45.48 44.93 40.77 34.46 37.90 39.01 3.11%
EPS -0.27 1.48 0.97 -1.77 3.40 -0.41 -8.01%
DPS 1.76 1.76 1.75 1.75 0.00 0.00 -
NAPS 0.4337 0.466 0.465 0.465 0.2928 0.4596 -1.15%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.09 1.88 1.19 0.95 1.28 1.93 -
P/RPS 1.05 1.84 1.28 1.19 0.99 1.44 -6.11%
P/EPS -175.35 55.95 53.66 -23.08 11.03 -135.74 5.25%
EY -0.57 1.79 1.86 -4.33 9.07 -0.74 -5.08%
DY 3.68 2.13 3.36 4.27 0.00 0.00 -
P/NAPS 1.10 1.77 1.12 0.88 1.28 1.22 -2.04%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/05 24/11/04 27/11/03 29/11/02 29/11/01 30/11/00 -
Price 1.03 1.26 1.14 0.94 1.68 2.00 -
P/RPS 0.99 1.23 1.23 1.17 1.30 1.49 -7.84%
P/EPS -165.70 37.50 51.40 -22.84 14.47 -140.66 3.32%
EY -0.60 2.67 1.95 -4.38 6.91 -0.71 -3.30%
DY 3.90 3.18 3.51 4.32 0.00 0.00 -
P/NAPS 1.04 1.19 1.08 0.87 1.68 1.27 -3.91%

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