[KYM] QoQ Cumulative Quarter Result on 30-Apr-2010 [#1]

Announcement Date
30-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
30-Apr-2010 [#1]
Profit Trend
QoQ- -96.54%
YoY- 120.3%
View:
Show?
Cumulative Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 66,220 141,598 31,228 14,694 141,598 44,591 30,294 68.19%
PBT 19,978 13,220 -2,134 497 13,220 -8,346 -6,145 -
Tax 8,297 7,118 0 0 7,118 2,196 2,196 141.99%
NP 28,275 20,338 -2,134 497 20,338 -6,150 -3,949 -
-
NP to SH 19,142 13,126 -2,234 454 13,126 -4,020 -2,880 -
-
Tax Rate -41.53% -53.84% - 0.00% -53.84% - - -
Total Cost 37,945 121,260 33,362 14,197 121,260 50,741 34,243 7.06%
-
Net Worth 9,369,071 71,415 47,749 46,225 7,545,222 19,490 20,565 5755.12%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 9,369,071 71,415 47,749 46,225 7,545,222 19,490 20,565 5755.12%
NOSH 100,742 90,399 85,267 82,545 81,131 81,212 81,126 15.48%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 42.70% 14.36% -6.83% 3.38% 14.36% -13.79% -13.04% -
ROE 0.20% 18.38% -4.68% 0.98% 0.17% -20.63% -14.00% -
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 65.73 156.64 36.62 17.80 174.53 54.91 37.34 45.63%
EPS 20.40 14.52 -2.62 0.55 14.52 -4.95 -3.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 93.00 0.79 0.56 0.56 93.00 0.24 0.2535 4969.89%
Adjusted Per Share Value based on latest NOSH - 82,545
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 43.39 92.79 20.46 9.63 92.79 29.22 19.85 68.19%
EPS 12.54 8.60 -1.46 0.30 8.60 -2.63 -1.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 61.3956 0.468 0.3129 0.3029 49.4439 0.1277 0.1348 5754.04%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 2.60 1.84 1.38 1.15 1.16 0.62 0.79 -
P/RPS 3.96 1.17 3.77 6.46 0.66 1.13 2.12 51.49%
P/EPS 13.68 12.67 -52.67 209.09 7.17 -12.53 -22.25 -
EY 7.31 7.89 -1.90 0.48 13.95 -7.98 -4.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 2.33 2.46 2.05 0.01 2.58 3.12 -95.43%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/03/11 22/12/10 30/09/10 30/06/10 31/03/10 23/12/09 30/09/09 -
Price 2.20 2.84 1.43 1.16 1.34 0.62 0.66 -
P/RPS 3.35 1.81 3.90 6.52 0.77 1.13 1.77 52.83%
P/EPS 11.58 19.56 -54.58 210.91 8.28 -12.53 -18.59 -
EY 8.64 5.11 -1.83 0.47 12.07 -7.98 -5.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.02 3.59 2.55 2.07 0.01 2.58 2.60 -96.06%

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