[KAF] QoQ Quarter Result on 29-Feb-2012 [#3]

Announcement Date
23-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
29-Feb-2012 [#3]
Profit Trend
QoQ- 226.32%
YoY- 115.23%
View:
Show?
Quarter Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 7,867 9,354 9,839 9,096 7,677 11,261 7,488 3.33%
PBT 78 4,867 720 10,918 3,315 2,944 918 -80.58%
Tax -112 -1,339 -37 -2,301 -675 -1,332 -79 26.12%
NP -34 3,528 683 8,617 2,640 1,612 839 -
-
NP to SH -33 3,529 686 8,618 2,641 1,613 842 -
-
Tax Rate 143.59% 27.51% 5.14% 21.08% 20.36% 45.24% 8.61% -
Total Cost 7,901 5,826 9,156 479 5,037 9,649 6,649 12.15%
-
Net Worth 215,644 235,350 119,963 231,125 229,286 227,264 120,333 47.38%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div 8,250 - - - 9,003 - - -
Div Payout % 0.00% - - - 340.91% - - -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 215,644 235,350 119,963 231,125 229,286 227,264 120,333 47.38%
NOSH 110,000 120,034 119,963 120,027 120,045 120,373 120,333 -5.79%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin -0.43% 37.72% 6.94% 94.73% 34.39% 14.31% 11.20% -
ROE -0.02% 1.50% 0.57% 3.73% 1.15% 0.71% 0.70% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 7.15 7.79 8.20 7.58 6.40 9.36 6.22 9.70%
EPS -0.03 2.94 0.57 7.18 2.20 1.34 0.70 -
DPS 7.50 0.00 0.00 0.00 7.50 0.00 0.00 -
NAPS 1.9604 1.9607 1.00 1.9256 1.91 1.888 1.00 56.44%
Adjusted Per Share Value based on latest NOSH - 120,027
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 6.53 7.77 8.17 7.55 6.38 9.35 6.22 3.28%
EPS -0.03 2.93 0.57 7.16 2.19 1.34 0.70 -
DPS 6.85 0.00 0.00 0.00 7.48 0.00 0.00 -
NAPS 1.7908 1.9545 0.9962 1.9194 1.9041 1.8873 0.9993 47.38%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 1.56 1.78 1.69 1.93 1.30 1.35 1.46 -
P/RPS 21.81 22.84 20.61 25.47 20.33 14.43 23.46 -4.73%
P/EPS -5,200.00 60.54 295.54 26.88 59.09 100.75 208.65 -
EY -0.02 1.65 0.34 3.72 1.69 0.99 0.48 -
DY 4.81 0.00 0.00 0.00 5.77 0.00 0.00 -
P/NAPS 0.80 0.91 1.69 1.00 0.68 0.72 1.46 -32.96%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 23/01/13 24/10/12 25/07/12 23/04/12 16/01/12 20/10/11 28/07/11 -
Price 1.60 1.62 1.67 1.78 1.61 1.32 1.45 -
P/RPS 22.37 20.79 20.36 23.49 25.18 14.11 23.30 -2.67%
P/EPS -5,333.33 55.10 292.04 24.79 73.18 98.51 207.22 -
EY -0.02 1.81 0.34 4.03 1.37 1.02 0.48 -
DY 4.69 0.00 0.00 0.00 4.66 0.00 0.00 -
P/NAPS 0.82 0.83 1.67 0.92 0.84 0.70 1.45 -31.54%

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