[KSK] QoQ Annualized Quarter Result on 31-Dec-2007 [#2]

Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -6.91%
YoY- -56.05%
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,826,970 1,203,092 1,193,405 1,186,126 1,163,004 1,183,975 1,153,588 35.75%
PBT -72,480 -314,405 7,362 78,644 83,672 13,381 177,250 -
Tax -168 12,616 -5,624 -25,204 -26,268 -10,854 -52,720 -97.81%
NP -72,648 -301,789 1,738 53,440 57,404 2,527 124,530 -
-
NP to SH -72,648 -301,789 1,738 53,440 57,404 2,527 124,530 -
-
Tax Rate - - 76.39% 32.05% 31.39% 81.12% 29.74% -
Total Cost 1,899,618 1,504,881 1,191,666 1,132,686 1,105,600 1,181,448 1,029,057 50.31%
-
Net Worth 140,811 152,086 441,910 480,810 455,345 443,687 555,740 -59.85%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - 26,191 36,579 -
Div Payout % - - - - - 1,036.48% 29.37% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 140,811 152,086 441,910 480,810 455,345 443,687 555,740 -59.85%
NOSH 1,494,814 1,489,580 1,448,888 1,492,737 1,494,895 1,431,250 1,499,165 -0.19%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -3.98% -25.08% 0.15% 4.51% 4.94% 0.21% 10.80% -
ROE -51.59% -198.43% 0.39% 11.11% 12.61% 0.57% 22.41% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 122.22 80.77 82.37 79.46 77.80 82.72 76.95 36.01%
EPS -4.86 -20.26 0.12 3.58 3.84 0.17 8.31 -
DPS 0.00 0.00 0.00 0.00 0.00 1.83 2.44 -
NAPS 0.0942 0.1021 0.305 0.3221 0.3046 0.31 0.3707 -59.78%
Adjusted Per Share Value based on latest NOSH - 1,490,240
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 125.53 82.66 82.00 81.50 79.91 81.35 79.26 35.75%
EPS -4.99 -20.74 0.12 3.67 3.94 0.17 8.56 -
DPS 0.00 0.00 0.00 0.00 0.00 1.80 2.51 -
NAPS 0.0968 0.1045 0.3036 0.3304 0.3129 0.3049 0.3819 -59.84%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.49 0.69 0.77 0.95 1.05 1.06 1.11 -
P/RPS 0.40 0.85 0.93 1.20 1.35 1.28 1.44 -57.32%
P/EPS -10.08 -3.41 641.67 26.54 27.34 600.37 13.36 -
EY -9.92 -29.36 0.16 3.77 3.66 0.17 7.48 -
DY 0.00 0.00 0.00 0.00 0.00 1.73 2.20 -
P/NAPS 5.20 6.76 2.52 2.95 3.45 3.42 2.99 44.47%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 06/10/08 30/05/08 25/02/08 14/11/07 29/08/07 07/05/07 -
Price 0.20 0.50 0.73 0.86 1.00 1.04 1.13 -
P/RPS 0.16 0.62 0.89 1.08 1.29 1.26 1.47 -77.11%
P/EPS -4.12 -2.47 608.33 24.02 26.04 589.04 13.60 -
EY -24.30 -40.52 0.16 4.16 3.84 0.17 7.35 -
DY 0.00 0.00 0.00 0.00 0.00 1.76 2.16 -
P/NAPS 2.12 4.90 2.39 2.67 3.28 3.35 3.05 -21.48%

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