[KSK] QoQ Annualized Quarter Result on 31-Dec-2008

Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008
Profit Trend
QoQ- 60.37%
YoY- -153.87%
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 1,066,993 545,279 1,122,492 1,421,856 1,826,970 1,203,092 1,193,405 -7.18%
PBT 111,540 51,032 105,832 -28,713 -72,480 -314,405 7,362 511.27%
Tax 23,474 18,014 -268 -76 -168 12,616 -5,624 -
NP 135,014 69,046 105,564 -28,790 -72,648 -301,789 1,738 1715.80%
-
NP to SH 135,014 69,046 105,564 -28,790 -72,648 -301,789 1,738 1715.80%
-
Tax Rate -21.05% -35.30% 0.25% - - - 76.39% -
Total Cost 931,978 476,233 1,016,928 1,450,646 1,899,618 1,504,881 1,191,666 -15.10%
-
Net Worth 218,644 300,294 164,132 137,731 140,811 152,086 441,910 -37.41%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 218,644 300,294 164,132 137,731 140,811 152,086 441,910 -37.41%
NOSH 1,491,435 1,489,556 1,484,020 1,480,987 1,494,814 1,489,580 1,448,888 1.94%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 12.65% 12.66% 9.40% -2.02% -3.98% -25.08% 0.15% -
ROE 61.75% 22.99% 64.32% -20.90% -51.59% -198.43% 0.39% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 71.54 36.61 75.64 96.01 122.22 80.77 82.37 -8.96%
EPS 9.07 4.64 7.08 -1.94 -4.86 -20.26 0.12 1682.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1466 0.2016 0.1106 0.093 0.0942 0.1021 0.305 -38.61%
Adjusted Per Share Value based on latest NOSH - 1,120,000
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 73.31 37.47 77.13 97.70 125.53 82.66 82.00 -7.18%
EPS 9.28 4.74 7.25 -1.98 -4.99 -20.74 0.12 1710.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1502 0.2063 0.1128 0.0946 0.0968 0.1045 0.3036 -37.42%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.69 0.38 0.25 0.33 0.49 0.69 0.77 -
P/RPS 0.96 1.04 0.33 0.34 0.40 0.85 0.93 2.13%
P/EPS 7.62 8.20 3.51 -16.98 -10.08 -3.41 641.67 -94.78%
EY 13.12 12.20 28.45 -5.89 -9.92 -29.36 0.16 1782.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.71 1.88 2.26 3.55 5.20 6.76 2.52 51.67%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 29/10/09 27/08/09 07/05/09 27/02/09 27/11/08 06/10/08 30/05/08 -
Price 0.75 0.58 0.36 0.37 0.20 0.50 0.73 -
P/RPS 1.05 1.58 0.48 0.39 0.16 0.62 0.89 11.64%
P/EPS 8.28 12.51 5.06 -19.03 -4.12 -2.47 608.33 -94.28%
EY 12.07 7.99 19.76 -5.25 -24.30 -40.52 0.16 1680.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.12 2.88 3.25 3.98 2.12 4.90 2.39 66.10%

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