[KPSCB] QoQ Cumulative Quarter Result on 31-Jan-2002 [#3]

Announcement Date
25-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
31-Jan-2002 [#3]
Profit Trend
QoQ- -83.61%
YoY- 8.92%
View:
Show?
Cumulative Result
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Revenue 35,217 8,549 26,834 20,956 14,658 7,955 25,507 23.91%
PBT 4,495 -596 -5,300 -4,135 -2,580 -1,492 -7,060 -
Tax -1,288 0 -218 4,135 73 1,492 7,060 -
NP 3,207 -596 -5,518 0 -2,507 0 0 -
-
NP to SH 3,207 -596 -5,518 -4,603 -2,507 -1,448 -6,715 -
-
Tax Rate 28.65% - - - - - - -
Total Cost 32,010 9,145 32,352 20,956 17,165 7,955 25,507 16.29%
-
Net Worth 0 -16,834 -16,266 -15,367 -13,265 -12,200 -10,942 -
Dividend
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Net Worth 0 -16,834 -16,266 -15,367 -13,265 -12,200 -10,942 -
NOSH 39,556 19,800 19,799 19,797 19,802 19,808 19,802 58.41%
Ratio Analysis
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
NP Margin 9.11% -6.97% -20.56% 0.00% -17.10% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 89.03 43.18 135.53 105.85 74.02 40.16 128.81 -21.77%
EPS 16.20 -3.01 -27.87 -23.25 -12.66 -7.31 -33.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 -0.8502 -0.8216 -0.7762 -0.6699 -0.6159 -0.5526 -
Adjusted Per Share Value based on latest NOSH - 19,792
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 21.63 5.25 16.48 12.87 9.00 4.89 15.67 23.89%
EPS 1.97 -0.37 -3.39 -2.83 -1.54 -0.89 -4.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 -0.1034 -0.0999 -0.0944 -0.0815 -0.0749 -0.0672 -
Price Multiplier on Financial Quarter End Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 -
Price 0.95 1.22 1.08 1.21 1.27 0.78 0.70 -
P/RPS 1.07 2.83 0.80 1.14 1.72 1.94 0.54 57.56%
P/EPS 11.72 -40.53 -3.88 -5.20 -10.03 -10.67 -2.06 -
EY 8.53 -2.47 -25.81 -19.21 -9.97 -9.37 -48.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 16/01/03 18/09/02 28/06/02 25/03/02 22/01/02 17/09/01 29/06/01 -
Price 0.67 1.54 0.95 0.94 1.17 0.78 0.47 -
P/RPS 0.75 3.57 0.70 0.89 1.58 1.94 0.36 62.90%
P/EPS 8.26 -51.16 -3.41 -4.04 -9.24 -10.67 -1.39 -
EY 12.10 -1.95 -29.34 -24.73 -10.82 -9.37 -72.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 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