[KPSCB] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 4.96%
YoY- -348.17%
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 116,304 56,475 227,864 169,612 112,511 56,496 255,240 -40.87%
PBT 2,629 568 -7,070 -12,018 -13,092 -16,274 5,298 -37.40%
Tax 690 -28 -92 -1,066 -697 -67 -1,583 -
NP 3,319 540 -7,162 -13,084 -13,789 -16,341 3,715 -7.25%
-
NP to SH 3,313 540 -7,145 -13,096 -13,779 -16,341 3,715 -7.37%
-
Tax Rate -26.25% 4.93% - - - - 29.88% -
Total Cost 112,985 55,935 235,026 182,696 126,300 72,837 251,525 -41.43%
-
Net Worth 122,833 121,741 119,554 0 79,355 76,712 92,109 21.21%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 122,833 121,741 119,554 0 79,355 76,712 92,109 21.21%
NOSH 140,381 142,105 140,157 140,280 140,203 140,242 139,138 0.59%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 2.85% 0.96% -3.14% -7.71% -12.26% -28.92% 1.46% -
ROE 2.70% 0.44% -5.98% 0.00% -17.36% -21.30% 4.03% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 82.85 39.74 162.58 120.91 80.25 40.28 183.44 -41.21%
EPS 2.36 0.38 -5.09 -9.32 -9.82 -11.55 2.67 -7.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.875 0.8567 0.853 0.00 0.566 0.547 0.662 20.50%
Adjusted Per Share Value based on latest NOSH - 143,333
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 71.45 34.69 139.98 104.19 69.12 34.71 156.80 -40.86%
EPS 2.04 0.33 -4.39 -8.05 -8.46 -10.04 2.28 -7.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7546 0.7479 0.7344 0.00 0.4875 0.4713 0.5658 21.22%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.19 0.19 0.18 0.22 0.20 0.31 0.37 -
P/RPS 0.23 0.48 0.11 0.18 0.25 0.77 0.20 9.79%
P/EPS 8.05 50.00 -3.53 -2.36 -2.04 -2.66 13.86 -30.45%
EY 12.42 2.00 -28.32 -42.43 -49.14 -37.59 7.22 43.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.22 0.21 0.00 0.35 0.57 0.56 -46.45%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 30/06/06 28/02/06 30/11/05 30/08/05 30/05/05 31/03/05 -
Price 0.16 0.19 0.19 0.18 0.22 0.23 0.31 -
P/RPS 0.19 0.48 0.12 0.15 0.27 0.57 0.17 7.71%
P/EPS 6.78 50.00 -3.73 -1.93 -2.24 -1.97 11.61 -30.20%
EY 14.75 2.00 -26.83 -51.86 -44.67 -50.66 8.61 43.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.22 0.22 0.00 0.39 0.42 0.47 -47.35%

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