[KAF] QoQ Cumulative Quarter Result on 30-Nov-2008 [#2]

Announcement Date
15-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
30-Nov-2008 [#2]
Profit Trend
QoQ- -219.46%
YoY--%
View:
Show?
Cumulative Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 31/03/08 CAGR
Revenue 10,105 19,735 12,946 9,981 5,382 42,546 36,678 -59.68%
PBT 8,232 -1,543 -15,116 -15,078 -4,736 22,787 19,337 -45.21%
Tax -1,684 -1,430 23 23 23 -5,301 -4,531 -50.21%
NP 6,548 -2,973 -15,093 -15,055 -4,713 17,486 14,806 -43.72%
-
NP to SH 6,549 -2,969 -15,090 -15,053 -4,712 17,493 14,812 -43.73%
-
Tax Rate 20.46% - - - - 23.26% 23.43% -
Total Cost 3,557 22,708 28,039 25,036 10,095 25,060 21,872 -72.19%
-
Net Worth 218,180 211,229 199,528 198,759 211,423 217,691 216,110 0.67%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 31/03/08 CAGR
Div - 8,978 - - - 8,986 9,031 -
Div Payout % - 0.00% - - - 51.37% 60.98% -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 31/03/08 CAGR
Net Worth 218,180 211,229 199,528 198,759 211,423 217,691 216,110 0.67%
NOSH 119,945 119,717 119,952 119,468 120,820 119,815 120,422 -0.27%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 31/03/08 CAGR
NP Margin 64.80% -15.06% -116.58% -150.84% -87.57% 41.10% 40.37% -
ROE 3.00% -1.41% -7.56% -7.57% -2.23% 8.04% 6.85% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 31/03/08 CAGR
RPS 8.42 16.48 10.79 8.35 4.45 35.51 30.46 -59.58%
EPS 5.46 -2.48 -12.58 -12.60 -3.90 14.60 12.30 -43.57%
DPS 0.00 7.50 0.00 0.00 0.00 7.50 7.50 -
NAPS 1.819 1.7644 1.6634 1.6637 1.7499 1.8169 1.7946 0.95%
Adjusted Per Share Value based on latest NOSH - 120,244
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 31/03/08 CAGR
RPS 8.39 16.39 10.75 8.29 4.47 35.33 30.46 -59.68%
EPS 5.44 -2.47 -12.53 -12.50 -3.91 14.53 12.30 -43.72%
DPS 0.00 7.46 0.00 0.00 0.00 7.46 7.50 -
NAPS 1.8119 1.7542 1.657 1.6506 1.7558 1.8078 1.7947 0.67%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 31/03/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 31/03/08 -
Price 1.14 1.07 1.19 0.88 1.32 1.35 1.40 -
P/RPS 13.53 6.49 11.03 10.53 29.63 3.80 4.60 113.86%
P/EPS 20.88 -43.15 -9.46 -6.98 -33.85 9.25 11.38 53.36%
EY 4.79 -2.32 -10.57 -14.32 -2.95 10.81 8.79 -34.80%
DY 0.00 7.01 0.00 0.00 0.00 5.56 5.36 -
P/NAPS 0.63 0.61 0.72 0.53 0.75 0.74 0.78 -13.97%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 31/03/08 CAGR
Date 28/10/09 23/07/09 23/04/09 15/01/09 23/09/08 30/07/08 20/05/08 -
Price 1.17 1.17 0.91 0.95 1.17 1.35 1.43 -
P/RPS 13.89 7.10 8.43 11.37 26.27 3.80 4.70 114.58%
P/EPS 21.43 -47.18 -7.23 -7.54 -30.00 9.25 11.63 53.82%
EY 4.67 -2.12 -13.82 -13.26 -3.33 10.81 8.60 -34.96%
DY 0.00 6.41 0.00 0.00 0.00 5.56 5.24 -
P/NAPS 0.64 0.66 0.55 0.57 0.67 0.74 0.80 -14.54%

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