[KAF] QoQ Quarter Result on 29-Feb-2008 [#3]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
29-Feb-2008 [#3]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Quarter Result
31/08/08 31/05/08 31/03/08 29/02/08 31/12/07 30/11/07 30/09/07 CAGR
Revenue 5,382 5,868 9,352 0 7,722 0 9,480 -45.93%
PBT -4,736 3,450 1,430 0 6,406 0 5,283 -
Tax 23 -770 -460 0 -931 0 -1,444 -
NP -4,713 2,680 970 0 5,475 0 3,839 -
-
NP to SH -4,712 2,681 971 0 5,478 0 3,840 -
-
Tax Rate - 22.32% 32.17% - 14.53% - 27.33% -
Total Cost 10,095 3,188 8,382 0 2,247 0 5,641 88.17%
-
Net Worth 211,423 221,414 217,819 0 212,748 0 212,280 -0.43%
Dividend
31/08/08 31/05/08 31/03/08 29/02/08 31/12/07 30/11/07 30/09/07 CAGR
Div - - 4,551 - - - 4,499 -
Div Payout % - - 468.75% - - - 117.19% -
Equity
31/08/08 31/05/08 31/03/08 29/02/08 31/12/07 30/11/07 30/09/07 CAGR
Net Worth 211,423 221,414 217,819 0 212,748 0 212,280 -0.43%
NOSH 120,820 121,863 121,374 119,086 119,086 119,999 119,999 0.74%
Ratio Analysis
31/08/08 31/05/08 31/03/08 29/02/08 31/12/07 30/11/07 30/09/07 CAGR
NP Margin -87.57% 45.67% 10.37% 0.00% 70.90% 0.00% 40.50% -
ROE -2.23% 1.21% 0.45% 0.00% 2.57% 0.00% 1.81% -
Per Share
31/08/08 31/05/08 31/03/08 29/02/08 31/12/07 30/11/07 30/09/07 CAGR
RPS 4.45 4.82 7.71 0.00 6.48 0.00 7.90 -46.39%
EPS -3.90 2.20 0.80 0.00 4.60 0.00 3.20 -
DPS 0.00 0.00 3.75 0.00 0.00 0.00 3.75 -
NAPS 1.7499 1.8169 1.7946 0.00 1.7865 0.00 1.769 -1.17%
Adjusted Per Share Value based on latest NOSH - 119,086
31/08/08 31/05/08 31/03/08 29/02/08 31/12/07 30/11/07 30/09/07 CAGR
RPS 4.47 4.87 7.77 0.00 6.41 0.00 7.87 -45.90%
EPS -3.91 2.23 0.81 0.00 4.55 0.00 3.19 -
DPS 0.00 0.00 3.78 0.00 0.00 0.00 3.74 -
NAPS 1.7558 1.8387 1.8089 0.00 1.7668 0.00 1.7629 -0.43%
Price Multiplier on Financial Quarter End Date
31/08/08 31/05/08 31/03/08 29/02/08 31/12/07 30/11/07 30/09/07 CAGR
Date 29/08/08 30/05/08 31/03/08 29/02/08 31/12/07 30/11/07 28/09/07 -
Price 1.32 1.35 1.40 1.56 1.60 1.60 1.61 -
P/RPS 29.63 0.00 18.17 0.00 24.67 0.00 20.38 50.16%
P/EPS -33.85 0.00 175.00 0.00 34.78 0.00 50.31 -
EY -2.95 0.00 0.57 0.00 2.88 0.00 1.99 -
DY 0.00 0.00 2.68 0.00 0.00 0.00 2.33 -
P/NAPS 0.75 0.74 0.78 0.00 0.90 0.00 0.91 -18.94%
Price Multiplier on Announcement Date
31/08/08 31/05/08 31/03/08 29/02/08 31/12/07 30/11/07 30/09/07 CAGR
Date 23/09/08 30/07/08 20/05/08 - 25/02/08 - 23/10/07 -
Price 1.17 1.35 1.43 0.00 1.50 0.00 1.63 -
P/RPS 26.27 0.00 18.56 0.00 23.13 0.00 20.63 30.02%
P/EPS -30.00 0.00 178.75 0.00 32.61 0.00 50.94 -
EY -3.33 0.00 0.56 0.00 3.07 0.00 1.96 -
DY 0.00 0.00 2.62 0.00 0.00 0.00 2.30 -
P/NAPS 0.67 0.74 0.80 0.00 0.84 0.00 0.92 -29.14%

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