[KGROUP] QoQ Annualized Quarter Result on 31-Mar-2004 [#2]

Announcement Date
17-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Mar-2004 [#2]
Profit Trend
QoQ- -286.67%
YoY--%
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 18,624 11,472 10,848 10,968 16,956 13,918 0 -
PBT 656 937 1,009 -652 720 1,449 0 -
Tax -512 -89 -268 -132 -300 -69 0 -
NP 144 848 741 -784 420 1,380 0 -
-
NP to SH 144 848 741 -784 420 1,380 0 -
-
Tax Rate 78.05% 9.50% 26.56% - 41.67% 4.76% - -
Total Cost 18,480 10,624 10,106 11,752 16,536 12,538 0 -
-
Net Worth 30,942 26,608 26,936 25,367 21,944 3,530 0 -
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 30,942 26,608 26,936 25,367 21,944 3,530 0 -
NOSH 180,000 151,785 146,315 139,999 116,666 29,424 0 -
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 0.77% 7.39% 6.83% -7.15% 2.48% 9.92% 0.00% -
ROE 0.47% 3.19% 2.75% -3.09% 1.91% 39.08% 0.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 10.35 7.56 7.41 7.83 14.53 47.30 0.00 -
EPS 0.08 0.56 0.51 -0.56 0.36 4.69 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1719 0.1753 0.1841 0.1812 0.1881 0.12 0.00 -
Adjusted Per Share Value based on latest NOSH - 160,322
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 0.51 0.31 0.29 0.30 0.46 0.38 0.00 -
EPS 0.00 0.02 0.02 -0.02 0.01 0.04 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0084 0.0072 0.0073 0.0069 0.006 0.001 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 - - - -
Price 0.23 0.27 0.28 0.38 0.00 0.00 0.00 -
P/RPS 2.22 3.57 3.78 4.85 0.00 0.00 0.00 -
P/EPS 287.50 48.33 55.26 -67.86 0.00 0.00 0.00 -
EY 0.35 2.07 1.81 -1.47 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.54 1.52 2.10 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 30/11/04 16/08/04 17/05/04 27/02/04 29/12/03 - -
Price 0.21 0.28 0.28 0.27 0.51 0.00 0.00 -
P/RPS 2.03 3.70 3.78 3.45 3.51 0.00 0.00 -
P/EPS 262.50 50.12 55.26 -48.21 141.67 0.00 0.00 -
EY 0.38 2.00 1.81 -2.07 0.71 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.60 1.52 1.49 2.71 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