[KPSCB] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 26.57%
YoY--%
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 CAGR
Revenue 217,483 136,085 63,056 76,312 35,217 8,549 26,834 336.84%
PBT 9,218 6,652 2,908 5,326 4,495 -596 -5,300 -
Tax -3,342 -2,493 -1,182 -1,267 -1,288 0 -218 584.50%
NP 5,876 4,159 1,726 4,059 3,207 -596 -5,518 -
-
NP to SH 5,876 4,159 1,727 4,059 3,207 -596 -5,518 -
-
Tax Rate 36.26% 37.48% 40.65% 23.79% 28.65% - - -
Total Cost 211,607 131,926 61,330 72,253 32,010 9,145 32,352 275.59%
-
Net Worth 71,535 69,224 66,247 0 0 -16,834 -16,266 -
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 71,535 69,224 66,247 0 0 -16,834 -16,266 -
NOSH 138,467 138,172 138,160 64,252 39,556 19,800 19,799 293.73%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 2.70% 3.06% 2.74% 5.32% 9.11% -6.97% -20.56% -
ROE 8.21% 6.01% 2.61% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 CAGR
RPS 157.30 98.49 45.64 118.77 89.03 43.18 135.53 11.06%
EPS 4.25 3.01 1.25 7.14 16.20 -3.01 -27.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5174 0.501 0.4795 0.00 0.00 -0.8502 -0.8216 -
Adjusted Per Share Value based on latest NOSH - 138,939
30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 CAGR
RPS 133.75 83.69 38.78 46.93 21.66 5.26 16.50 336.89%
EPS 3.61 2.56 1.06 2.50 1.97 -0.37 -3.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4399 0.4257 0.4074 0.00 0.00 -0.1035 -0.10 -
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 -
Price 0.51 0.51 0.49 0.56 0.95 1.22 1.08 -
P/RPS 0.32 0.52 1.07 0.47 1.07 2.83 0.80 -47.56%
P/EPS 12.00 16.94 39.20 8.86 11.72 -40.53 -3.88 -
EY 8.33 5.90 2.55 11.28 8.53 -2.47 -25.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.02 1.02 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 CAGR
Date 28/11/03 21/08/03 29/05/03 27/02/03 16/01/03 18/09/02 28/06/02 -
Price 0.57 0.56 0.52 0.51 0.67 1.54 0.95 -
P/RPS 0.36 0.57 1.14 0.43 0.75 3.57 0.70 -37.40%
P/EPS 13.41 18.60 41.60 8.07 8.26 -51.16 -3.41 -
EY 7.46 5.38 2.40 12.39 12.10 -1.95 -29.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.12 1.08 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