[KPS] QoQ Annualized Quarter Result on 30-Sep-2001 [#3]

Announcement Date
10-Dec-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 20.23%
YoY- -585.61%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 68,346 46,972 138,005 97,422 88,698 53,628 148,418 -40.45%
PBT -8,836 -18,036 -52,612 -67,934 -87,414 -17,704 8,856 -
Tax 8,836 18,036 52,612 67,934 87,414 17,704 -8,222 -
NP 0 0 0 0 0 0 634 -
-
NP to SH -8,758 -17,800 -52,058 -69,457 -87,072 -22,968 634 -
-
Tax Rate - - - - - - 92.84% -
Total Cost 68,346 46,972 138,005 97,422 88,698 53,628 147,784 -40.28%
-
Net Worth 106,626 105,305 108,808 107,942 116,447 153,742 158,373 -23.23%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - 4,904 -
Div Payout % - - - - - - 773.58% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 106,626 105,305 108,808 107,942 116,447 153,742 158,373 -23.23%
NOSH 85,029 84,923 85,006 84,994 84,998 84,940 85,147 -0.09%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.43% -
ROE -8.21% -16.90% -47.84% -64.35% -74.77% -14.94% 0.40% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 80.38 55.31 162.35 114.62 104.35 63.14 174.31 -40.39%
EPS -10.30 -20.96 -61.24 -81.72 -102.44 -27.04 0.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.76 -
NAPS 1.254 1.24 1.28 1.27 1.37 1.81 1.86 -23.16%
Adjusted Per Share Value based on latest NOSH - 84,975
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 12.72 8.74 25.68 18.13 16.51 9.98 27.62 -40.44%
EPS -1.63 -3.31 -9.69 -12.93 -16.20 -4.27 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.91 -
NAPS 0.1984 0.196 0.2025 0.2009 0.2167 0.2861 0.2947 -23.24%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.02 0.73 0.90 0.81 1.05 1.00 1.02 -
P/RPS 1.27 1.32 0.55 0.71 1.01 1.58 0.59 66.94%
P/EPS -9.90 -3.48 -1.47 -0.99 -1.02 -3.70 136.99 -
EY -10.10 -28.71 -68.04 -100.89 -97.56 -27.04 0.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.65 -
P/NAPS 0.81 0.59 0.70 0.64 0.77 0.55 0.55 29.53%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 27/08/02 30/05/02 28/02/02 10/12/01 03/10/01 24/07/01 11/04/01 -
Price 0.90 0.95 0.95 0.94 1.00 1.10 0.90 -
P/RPS 1.12 1.72 0.59 0.82 0.96 1.74 0.52 67.01%
P/EPS -8.74 -4.53 -1.55 -1.15 -0.98 -4.07 120.87 -
EY -11.44 -22.06 -64.46 -86.94 -102.44 -24.58 0.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.40 -
P/NAPS 0.72 0.77 0.74 0.74 0.73 0.61 0.48 31.13%

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