[KPSCB] QoQ Annualized Quarter Result on 31-Oct-2002 [#2]

Announcement Date
16-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Oct-2002 [#2]
Profit Trend
QoQ- 369.04%
YoY- 227.92%
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 272,170 252,224 76,312 70,434 34,196 26,834 27,941 401.94%
PBT 13,304 11,632 5,326 8,990 -2,384 -5,300 -5,513 -
Tax -4,986 -4,728 -1,267 -2,576 0 -218 5,513 -
NP 8,318 6,904 4,059 6,414 -2,384 -5,518 0 -
-
NP to SH 8,318 6,908 4,059 6,414 -2,384 -5,518 -6,137 -
-
Tax Rate 37.48% 40.65% 23.79% 28.65% - - - -
Total Cost 263,852 245,320 72,253 64,020 36,580 32,352 27,941 391.02%
-
Net Worth 69,224 66,247 0 0 -16,834 -16,266 -15,367 -
Dividend
30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 69,224 66,247 0 0 -16,834 -16,266 -15,367 -
NOSH 138,172 138,160 64,252 39,556 19,800 19,799 19,797 296.32%
Ratio Analysis
30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 3.06% 2.74% 5.32% 9.11% -6.97% -20.56% 0.00% -
ROE 12.02% 10.43% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 196.98 182.56 118.77 178.06 172.70 135.53 141.13 26.65%
EPS 6.02 5.00 7.14 32.40 -12.04 -27.87 -31.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.501 0.4795 0.00 0.00 -0.8502 -0.8216 -0.7762 -
Adjusted Per Share Value based on latest NOSH - 59,344
30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 167.38 155.11 46.93 43.31 21.03 16.50 17.18 402.01%
EPS 5.12 4.25 2.50 3.94 -1.47 -3.39 -3.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4257 0.4074 0.00 0.00 -0.1035 -0.10 -0.0945 -
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 -
Price 0.51 0.49 0.56 0.95 1.22 1.08 1.21 -
P/RPS 0.26 0.27 0.47 0.53 0.71 0.80 0.86 -57.16%
P/EPS 8.47 9.80 8.86 5.86 -10.13 -3.88 -3.90 -
EY 11.80 10.20 11.28 17.07 -9.87 -25.81 -25.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.02 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 21/08/03 29/05/03 27/02/03 16/01/03 18/09/02 28/06/02 25/03/02 -
Price 0.56 0.52 0.51 0.67 1.54 0.95 0.94 -
P/RPS 0.28 0.28 0.43 0.38 0.89 0.70 0.67 -46.11%
P/EPS 9.30 10.40 8.07 4.13 -12.79 -3.41 -3.03 -
EY 10.75 9.62 12.39 24.20 -7.82 -29.34 -32.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.08 0.00 0.00 0.00 0.00 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