[KHSB] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ--%
YoY- 105.99%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 329,764 142,903 167,603 82,861 47,232 95,853 30,602 48.59%
PBT -189,625 -86,304 6,580 2,867 -30,127 -19,703 1,477 -
Tax 8,701 5,174 -3,204 -1,067 20,836 20,406 4,075 13.47%
NP -180,924 -81,130 3,376 1,800 -9,291 703 5,552 -
-
NP to SH -187,806 -81,894 3,376 1,800 -30,053 -21,786 4,698 -
-
Tax Rate - - 48.69% 37.22% - - -275.90% -
Total Cost 510,688 224,033 164,227 81,061 56,523 95,150 25,050 65.24%
-
Net Worth 424,886 461,627 655,185 665,999 147,208 174,905 20,216,522 -47.45%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - 9,290 690 - -
Div Payout % - - - - 0.00% 0.00% - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 424,886 461,627 655,185 665,999 147,208 174,905 20,216,522 -47.45%
NOSH 445,000 448,181 451,851 449,999 120,662 118,983 120,695 24.28%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -54.86% -56.77% 2.01% 2.17% -19.67% 0.73% 18.14% -
ROE -44.20% -17.74% 0.52% 0.27% -20.42% -12.46% 0.02% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 74.10 31.89 37.09 18.41 39.14 80.56 25.35 19.56%
EPS -42.20 -18.27 0.75 0.40 -24.91 -18.31 3.89 -
DPS 0.00 0.00 0.00 0.00 7.70 0.58 0.00 -
NAPS 0.9548 1.03 1.45 1.48 1.22 1.47 167.50 -57.71%
Adjusted Per Share Value based on latest NOSH - 449,999
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 73.09 31.67 37.15 18.37 10.47 21.25 6.78 48.60%
EPS -41.63 -18.15 0.75 0.40 -6.66 -4.83 1.04 -
DPS 0.00 0.00 0.00 0.00 2.06 0.15 0.00 -
NAPS 0.9417 1.0232 1.4522 1.4762 0.3263 0.3877 44.8088 -47.45%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 - - - -
Price 0.20 0.17 0.37 0.73 0.00 0.00 0.00 -
P/RPS 0.27 0.53 1.00 3.96 0.00 0.00 0.00 -
P/EPS -0.47 -0.93 49.52 182.50 0.00 0.00 0.00 -
EY -211.02 -107.49 2.02 0.55 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.17 0.26 0.49 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 28/11/05 29/11/04 - 29/11/02 09/01/02 29/11/00 -
Price 0.22 0.22 0.41 0.00 0.34 0.00 0.00 -
P/RPS 0.30 0.69 1.11 0.00 0.87 0.00 0.00 -
P/EPS -0.52 -1.20 54.88 0.00 -1.37 0.00 0.00 -
EY -191.83 -83.06 1.82 0.00 -73.25 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 22.65 0.00 0.00 -
P/NAPS 0.23 0.21 0.28 0.00 0.28 0.00 0.00 -

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
Post a Comment