[KPPROP] QoQ Annualized Quarter Result on 31-Mar-2002 [#4]

Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- 143.85%
YoY- -15.51%
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 36,357 32,920 26,348 33,581 35,677 35,748 37,712 -2.40%
PBT -1,178 -732 -2,532 6,550 2,937 3,722 3,680 -
Tax -234 -534 2,532 -2,060 -1,096 -1,210 -1,412 -69.73%
NP -1,413 -1,266 0 4,490 1,841 2,512 2,268 -
-
NP to SH -1,413 -1,266 -2,972 4,490 1,841 2,512 2,268 -
-
Tax Rate - - - 31.45% 37.32% 32.51% 38.37% -
Total Cost 37,770 34,186 26,348 29,091 33,836 33,236 35,444 4.31%
-
Net Worth 51,348 52,710 53,393 54,017 51,847 51,648 51,000 0.45%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 51,348 52,710 53,393 54,017 51,847 51,648 51,000 0.45%
NOSH 30,028 30,000 30,080 29,993 30,021 29,976 30,000 0.06%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -3.89% -3.85% 0.00% 13.37% 5.16% 7.03% 6.01% -
ROE -2.75% -2.40% -5.57% 8.31% 3.55% 4.86% 4.45% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 121.08 109.73 87.59 111.96 118.84 119.25 125.71 -2.46%
EPS -4.71 -4.22 -9.88 14.97 6.13 8.38 7.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.757 1.775 1.801 1.727 1.723 1.70 0.39%
Adjusted Per Share Value based on latest NOSH - 30,009
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 6.76 6.12 4.90 6.24 6.63 6.65 7.01 -2.38%
EPS -0.26 -0.24 -0.55 0.83 0.34 0.47 0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0955 0.098 0.0993 0.1004 0.0964 0.096 0.0948 0.49%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 0.08 0.13 0.16 0.19 0.19 0.20 0.22 -
P/RPS 0.07 0.12 0.18 0.17 0.16 0.17 0.18 -46.62%
P/EPS -1.70 -3.08 -1.62 1.27 3.10 2.39 2.91 -
EY -58.83 -32.46 -61.75 78.79 32.28 41.90 34.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 0.07 0.09 0.11 0.11 0.12 0.13 -47.02%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 29/11/02 22/08/02 28/05/02 25/02/02 23/11/01 24/08/01 -
Price 0.07 0.12 0.16 0.17 0.17 0.19 0.20 -
P/RPS 0.06 0.11 0.18 0.15 0.14 0.16 0.16 -47.90%
P/EPS -1.49 -2.84 -1.62 1.14 2.77 2.27 2.65 -
EY -67.24 -35.17 -61.75 88.06 36.08 44.11 37.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.04 0.07 0.09 0.09 0.10 0.11 0.12 -51.82%

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