[KAF] QoQ Quarter Result on 28-Feb-2014 [#3]

Announcement Date
25-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
28-Feb-2014 [#3]
Profit Trend
QoQ- -72.39%
YoY- -61.31%
View:
Show?
Quarter Result
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Revenue 9,733 11,792 12,707 10,659 14,080 13,347 13,516 -19.64%
PBT -1,297 4,839 -645 5,165 7,570 8,881 10,513 -
Tax 1,174 -1,174 2,296 -3,602 -1,942 -2,311 -2,608 -
NP -123 3,665 1,651 1,563 5,628 6,570 7,905 -
-
NP to SH -207 3,484 1,746 1,524 5,519 6,516 7,841 -
-
Tax Rate - 24.26% - 69.74% 25.65% 26.02% 24.81% -
Total Cost 9,856 8,127 11,056 9,096 8,452 6,777 5,611 45.53%
-
Net Worth 244,881 241,705 236,750 230,628 238,048 232,584 238,216 1.85%
Dividend
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Div - - - - - - 8,923 -
Div Payout % - - - - - - 113.81% -
Equity
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Net Worth 244,881 241,705 236,750 230,628 238,048 232,584 238,216 1.85%
NOSH 121,764 120,137 119,589 120,000 119,978 120,000 118,983 1.55%
Ratio Analysis
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
NP Margin -1.26% 31.08% 12.99% 14.66% 39.97% 49.22% 58.49% -
ROE -0.08% 1.44% 0.74% 0.66% 2.32% 2.80% 3.29% -
Per Share
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 7.99 9.82 10.63 8.88 11.74 11.12 11.36 -20.89%
EPS -0.17 2.90 1.46 1.27 4.60 5.43 6.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.50 -
NAPS 2.0111 2.0119 1.9797 1.9219 1.9841 1.9382 2.0021 0.29%
Adjusted Per Share Value based on latest NOSH - 120,000
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 8.08 9.79 10.55 8.85 11.69 11.08 11.22 -19.64%
EPS -0.17 2.89 1.45 1.27 4.58 5.41 6.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.41 -
NAPS 2.0336 2.0072 1.9661 1.9152 1.9769 1.9315 1.9783 1.85%
Price Multiplier on Financial Quarter End Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 1.88 1.93 1.98 1.84 1.85 1.62 1.72 -
P/RPS 23.52 19.66 18.63 20.71 15.76 14.57 15.14 34.09%
P/EPS -1,105.88 66.55 135.62 144.88 40.22 29.83 26.10 -
EY -0.09 1.50 0.74 0.69 2.49 3.35 3.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.36 -
P/NAPS 0.93 0.96 1.00 0.96 0.93 0.84 0.86 5.35%
Price Multiplier on Announcement Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 22/01/15 17/10/14 23/07/14 25/04/14 22/01/14 23/10/13 29/07/13 -
Price 1.68 1.83 1.98 2.10 1.85 1.81 1.71 -
P/RPS 21.02 18.64 18.63 23.64 15.76 16.27 15.05 24.92%
P/EPS -988.24 63.10 135.62 165.35 40.22 33.33 25.95 -
EY -0.10 1.58 0.74 0.60 2.49 3.00 3.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.39 -
P/NAPS 0.84 0.91 1.00 1.09 0.93 0.93 0.85 -0.78%

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