[KLUANG] QoQ Quarter Result on 31-Dec-2001 [#2]

Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- -147.82%
YoY- -287.23%
Quarter Report
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 1,401 814 606 754 843 431 440 116.28%
PBT 2,635 4,527 1,039 -953 2,568 -1,441 1,880 25.21%
Tax -293 -326 -105 953 -207 2,704 3,496 -
NP 2,342 4,201 934 0 2,361 1,263 5,376 -42.50%
-
NP to SH 2,342 4,201 934 -1,129 2,361 1,263 5,376 -42.50%
-
Tax Rate 11.12% 7.20% 10.11% - 8.06% - -185.96% -
Total Cost -941 -3,387 -328 754 -1,518 -832 -4,936 -66.84%
-
Net Worth 100,711 97,587 93,448 93,162 93,579 91,810 294,511 -51.06%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 100,711 97,587 93,448 93,162 93,579 91,810 294,511 -51.06%
NOSH 2,005 2,006 2,007 2,016 2,000 2,006 6,348 -53.58%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 167.17% 516.09% 154.13% 0.00% 280.07% 293.04% 1,221.82% -
ROE 2.33% 4.30% 1.00% -1.21% 2.52% 1.38% 1.83% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 69.84 40.57 30.18 37.40 42.13 21.48 6.93 365.91%
EPS 116.75 209.38 46.52 -56.00 118.00 -62.95 84.68 23.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 50.2054 48.6382 46.5442 46.21 46.77 45.7599 46.39 5.40%
Adjusted Per Share Value based on latest NOSH - 2,016
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 2.22 1.29 0.96 1.19 1.33 0.68 0.70 115.70%
EPS 3.71 6.65 1.48 -1.79 3.74 2.00 8.51 -42.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5942 1.5448 1.4793 1.4747 1.4813 1.4533 4.6621 -51.06%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 3.23 2.67 2.90 2.87 1.27 1.80 1.83 -
P/RPS 4.62 6.58 9.61 7.67 3.01 8.38 26.40 -68.68%
P/EPS 2.77 1.28 6.23 -5.12 1.08 2.86 2.16 18.01%
EY 36.15 78.42 16.04 -19.51 92.91 34.97 46.27 -15.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.05 0.06 0.06 0.03 0.04 0.04 31.00%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 27/11/02 30/08/02 31/05/02 27/02/02 26/11/01 29/08/01 30/05/01 -
Price 3.20 2.80 2.67 2.40 2.15 1.77 1.70 -
P/RPS 4.58 6.90 8.85 6.42 5.10 8.24 24.53 -67.29%
P/EPS 2.74 1.34 5.74 -4.29 1.82 2.81 2.01 22.91%
EY 36.48 74.78 17.42 -23.33 54.88 35.56 49.81 -18.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.06 0.06 0.05 0.05 0.04 0.04 31.00%

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