[KYM] QoQ Annualized Quarter Result on 31-Jan-2007 [#4]

Announcement Date
30-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jan-2007 [#4]
Profit Trend
QoQ- -41.52%
YoY- -118.72%
View:
Show?
Annualized Quarter Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 73,192 72,622 73,712 70,638 71,894 70,306 68,908 4.09%
PBT 2,693 6,144 14,984 -7,890 -3,782 -5,366 -9,824 -
Tax 40 58 0 1,649 0 0 0 -
NP 2,733 6,202 14,984 -6,241 -3,782 -5,366 -9,824 -
-
NP to SH 2,902 6,322 15,048 -5,372 -3,796 -5,132 -9,556 -
-
Tax Rate -1.49% -0.94% 0.00% - - - - -
Total Cost 70,458 66,420 58,728 76,879 75,677 75,672 78,732 -7.11%
-
Net Worth 47,114 47,820 48,646 44,641 41,366 41,413 41,441 8.90%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 47,114 47,820 48,646 44,641 41,366 41,413 41,441 8.90%
NOSH 81,231 81,051 81,077 81,165 81,111 81,202 81,258 -0.02%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 3.73% 8.54% 20.33% -8.84% -5.26% -7.63% -14.26% -
ROE 6.16% 13.22% 30.93% -12.03% -9.18% -12.39% -23.06% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 90.10 89.60 90.92 87.03 88.64 86.58 84.80 4.11%
EPS 3.57 7.80 18.56 -6.62 -4.68 -6.32 -11.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.59 0.60 0.55 0.51 0.51 0.51 8.92%
Adjusted Per Share Value based on latest NOSH - 81,218
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 47.96 47.59 48.30 46.29 47.11 46.07 45.16 4.08%
EPS 1.90 4.14 9.86 -3.52 -2.49 -3.36 -6.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3087 0.3134 0.3188 0.2925 0.2711 0.2714 0.2716 8.88%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 0.50 0.63 0.50 0.50 0.50 0.33 0.46 -
P/RPS 0.55 0.70 0.55 0.57 0.56 0.38 0.54 1.22%
P/EPS 13.99 8.08 2.69 -7.55 -10.68 -5.22 -3.91 -
EY 7.15 12.38 37.12 -13.24 -9.36 -19.15 -25.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.07 0.83 0.91 0.98 0.65 0.90 -2.97%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 19/12/07 28/09/07 29/06/07 30/03/07 27/12/06 27/09/06 30/06/06 -
Price 0.41 0.47 0.53 0.50 0.49 0.30 0.36 -
P/RPS 0.46 0.52 0.58 0.57 0.55 0.35 0.42 6.23%
P/EPS 11.47 6.03 2.86 -7.55 -10.47 -4.75 -3.06 -
EY 8.72 16.60 35.02 -13.24 -9.55 -21.07 -32.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.80 0.88 0.91 0.96 0.59 0.71 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