[KAF] QoQ Cumulative Quarter Result on 31-Aug-2007 [#1]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
31-Aug-2007 [#1]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Cumulative Result
31/12/07 30/11/07 30/09/07 31/08/07 30/06/07 31/05/07 31/03/07 CAGR
Revenue 27,326 0 19,604 0 10,124 0 27,745 -1.99%
PBT 17,907 0 11,501 0 6,218 0 25,009 -35.81%
Tax -4,071 0 -3,140 0 -1,760 0 -6,030 -40.63%
NP 13,836 0 8,361 0 4,458 0 18,979 -34.26%
-
NP to SH 13,841 0 8,363 0 4,459 0 18,985 -34.25%
-
Tax Rate 22.73% - 27.30% - 28.30% - 24.11% -
Total Cost 13,490 0 11,243 0 5,666 0 8,766 77.20%
-
Net Worth 215,016 0 211,344 0 212,465 207,440 207,440 4.87%
Dividend
31/12/07 30/11/07 30/09/07 31/08/07 30/06/07 31/05/07 31/03/07 CAGR
Div 4,513 - 4,480 - - - 46,744 -95.50%
Div Payout % 32.61% - 53.57% - - - 246.22% -
Equity
31/12/07 30/11/07 30/09/07 31/08/07 30/06/07 31/05/07 31/03/07 CAGR
Net Worth 215,016 0 211,344 0 212,465 207,440 207,440 4.87%
NOSH 120,356 119,471 119,471 120,513 120,513 120,164 120,164 0.21%
Ratio Analysis
31/12/07 30/11/07 30/09/07 31/08/07 30/06/07 31/05/07 31/03/07 CAGR
NP Margin 50.63% 0.00% 42.65% 0.00% 44.03% 0.00% 68.41% -
ROE 6.44% 0.00% 3.96% 0.00% 2.10% 0.00% 9.15% -
Per Share
31/12/07 30/11/07 30/09/07 31/08/07 30/06/07 31/05/07 31/03/07 CAGR
RPS 22.70 0.00 16.41 0.00 8.40 0.00 23.09 -2.23%
EPS 11.50 0.00 7.00 0.00 3.70 0.00 15.80 -34.40%
DPS 3.75 0.00 3.75 0.00 0.00 0.00 38.90 -95.51%
NAPS 1.7865 0.00 1.769 0.00 1.763 1.7263 1.7263 4.65%
Adjusted Per Share Value based on latest NOSH - 120,513
31/12/07 30/11/07 30/09/07 31/08/07 30/06/07 31/05/07 31/03/07 CAGR
RPS 22.69 0.00 16.28 0.00 8.41 0.00 23.04 -2.01%
EPS 11.49 0.00 6.95 0.00 3.70 0.00 15.77 -34.31%
DPS 3.75 0.00 3.72 0.00 0.00 0.00 38.82 -95.50%
NAPS 1.7856 0.00 1.7551 0.00 1.7644 1.7227 1.7227 4.87%
Price Multiplier on Financial Quarter End Date
31/12/07 30/11/07 30/09/07 31/08/07 30/06/07 31/05/07 31/03/07 CAGR
Date 31/12/07 30/11/07 28/09/07 31/08/07 29/06/07 31/05/07 30/03/07 -
Price 1.60 1.60 1.61 1.62 1.71 1.57 1.71 -
P/RPS 7.05 0.00 9.81 0.00 20.36 0.00 7.41 -6.39%
P/EPS 13.91 0.00 23.00 0.00 46.22 0.00 10.82 39.57%
EY 7.19 0.00 4.35 0.00 2.16 0.00 9.24 -28.31%
DY 2.34 0.00 2.33 0.00 0.00 0.00 22.75 -95.11%
P/NAPS 0.90 0.00 0.91 0.00 0.97 0.91 0.99 -11.88%
Price Multiplier on Announcement Date
31/12/07 30/11/07 30/09/07 31/08/07 30/06/07 31/05/07 31/03/07 CAGR
Date 25/02/08 - 23/10/07 - 15/08/07 - 28/05/07 -
Price 1.50 0.00 1.63 0.00 1.70 0.00 1.58 -
P/RPS 6.61 0.00 9.93 0.00 20.24 0.00 6.84 -4.43%
P/EPS 13.04 0.00 23.29 0.00 45.95 0.00 10.00 42.23%
EY 7.67 0.00 4.29 0.00 2.18 0.00 10.00 -29.67%
DY 2.50 0.00 2.30 0.00 0.00 0.00 24.62 -95.19%
P/NAPS 0.84 0.00 0.92 0.00 0.96 0.00 0.92 -11.37%

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