[KYM] QoQ Annualized Quarter Result on 31-Oct-2002 [#3]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Oct-2002 [#3]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Annualized Quarter Result
30/04/03 31/01/03 31/12/02 31/10/02 30/09/02 31/07/02 30/06/02 CAGR
Revenue 60,048 89,198 72,432 0 68,338 0 70,110 -16.97%
PBT -13,280 -7,330 -3,435 0 -15,386 0 -11,514 18.68%
Tax -904 1,327 -352 0 -543 0 11,514 -
NP -14,184 -6,003 -3,787 0 -15,929 0 0 -
-
NP to SH -14,184 -6,003 -3,787 0 -15,929 0 -11,876 23.76%
-
Tax Rate - - - - - - - -
Total Cost 74,232 95,201 76,220 0 84,267 0 70,110 7.10%
-
Net Worth 46,269 49,547 15,972 0 4,503 0 11,461 434.17%
Dividend
30/04/03 31/01/03 31/12/02 31/10/02 30/09/02 31/07/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/03 31/01/03 31/12/02 31/10/02 30/09/02 31/07/02 30/06/02 CAGR
Net Worth 46,269 49,547 15,972 0 4,503 0 11,461 434.17%
NOSH 40,946 40,948 40,954 40,938 40,938 40,932 40,932 0.04%
Ratio Analysis
30/04/03 31/01/03 31/12/02 31/10/02 30/09/02 31/07/02 30/06/02 CAGR
NP Margin -23.62% -6.73% -5.23% 0.00% -23.31% 0.00% 0.00% -
ROE -30.65% -12.12% -23.71% 0.00% -353.73% 0.00% -103.62% -
Per Share
30/04/03 31/01/03 31/12/02 31/10/02 30/09/02 31/07/02 30/06/02 CAGR
RPS 146.65 217.83 176.86 0.00 166.93 0.00 171.28 -17.00%
EPS -34.64 -14.66 -9.25 0.00 -38.91 0.00 -29.01 23.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.21 0.39 0.00 0.11 0.00 0.28 433.95%
Adjusted Per Share Value based on latest NOSH - 40,938
30/04/03 31/01/03 31/12/02 31/10/02 30/09/02 31/07/02 30/06/02 CAGR
RPS 39.35 58.45 47.47 0.00 44.78 0.00 45.94 -16.96%
EPS -9.29 -3.93 -2.48 0.00 -10.44 0.00 -7.78 23.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3032 0.3247 0.1047 0.00 0.0295 0.00 0.0751 434.20%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/12/02 31/10/02 30/09/02 31/07/02 30/06/02 CAGR
Date 30/04/03 30/01/03 31/12/02 31/10/02 30/09/02 31/07/02 28/06/02 -
Price 0.42 0.41 0.47 0.46 0.50 0.67 0.79 -
P/RPS 0.29 0.19 0.27 0.00 0.30 0.00 0.46 -42.53%
P/EPS -1.21 -2.80 -5.08 0.00 -1.29 0.00 -2.72 -62.18%
EY -82.48 -35.76 -19.68 0.00 -77.82 0.00 -36.73 164.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.34 1.21 0.00 4.55 0.00 2.82 -91.27%
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/12/02 31/10/02 30/09/02 31/07/02 30/06/02 CAGR
Date 25/06/03 28/03/03 26/02/03 - 20/12/02 - 29/08/02 -
Price 0.48 0.40 0.38 0.00 0.45 0.00 0.62 -
P/RPS 0.33 0.18 0.21 0.00 0.27 0.00 0.36 -9.91%
P/EPS -1.39 -2.73 -4.11 0.00 -1.16 0.00 -2.14 -40.43%
EY -72.17 -36.65 -24.34 0.00 -86.47 0.00 -46.80 68.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.33 0.97 0.00 4.09 0.00 2.21 -86.38%

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