[KAF] QoQ Quarter Result on 30-Jun-2007 [#1]

Announcement Date
15-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ--%
YoY- 390.54%
View:
Show?
Quarter Result
30/11/07 30/09/07 31/08/07 30/06/07 31/05/07 31/03/07 31/12/06 CAGR
Revenue 0 9,480 0 10,124 0 13,318 6,638 -
PBT 0 5,283 0 6,218 0 8,636 13,418 -
Tax 0 -1,444 0 -1,760 0 -1,603 -3,424 -
NP 0 3,839 0 4,458 0 7,033 9,994 -
-
NP to SH 0 3,840 0 4,459 0 7,036 9,995 -
-
Tax Rate - 27.33% - 28.30% - 18.56% 25.52% -
Total Cost 0 5,641 0 5,666 0 6,285 -3,356 -
-
Net Worth 0 212,280 0 212,465 205,868 205,832 233,858 -
Dividend
30/11/07 30/09/07 31/08/07 30/06/07 31/05/07 31/03/07 31/12/06 CAGR
Div - 4,499 - - - 4,472 42,328 -
Div Payout % - 117.19% - - - 63.56% 423.49% -
Equity
30/11/07 30/09/07 31/08/07 30/06/07 31/05/07 31/03/07 31/12/06 CAGR
Net Worth 0 212,280 0 212,465 205,868 205,832 233,858 -
NOSH 119,999 119,999 120,513 120,513 119,254 119,254 120,421 -0.38%
Ratio Analysis
30/11/07 30/09/07 31/08/07 30/06/07 31/05/07 31/03/07 31/12/06 CAGR
NP Margin 0.00% 40.50% 0.00% 44.03% 0.00% 52.81% 150.56% -
ROE 0.00% 1.81% 0.00% 2.10% 0.00% 3.42% 4.27% -
Per Share
30/11/07 30/09/07 31/08/07 30/06/07 31/05/07 31/03/07 31/12/06 CAGR
RPS 0.00 7.90 0.00 8.40 0.00 11.17 5.51 -
EPS 0.00 3.20 0.00 3.70 0.00 5.90 8.30 -
DPS 0.00 3.75 0.00 0.00 0.00 3.75 35.15 -
NAPS 0.00 1.769 0.00 1.763 1.7263 1.726 1.942 -
Adjusted Per Share Value based on latest NOSH - 120,513
30/11/07 30/09/07 31/08/07 30/06/07 31/05/07 31/03/07 31/12/06 CAGR
RPS 0.00 7.87 0.00 8.41 0.00 11.06 5.51 -
EPS 0.00 3.19 0.00 3.70 0.00 5.84 8.30 -
DPS 0.00 3.74 0.00 0.00 0.00 3.71 35.15 -
NAPS 0.00 1.7629 0.00 1.7644 1.7096 1.7093 1.9421 -
Price Multiplier on Financial Quarter End Date
30/11/07 30/09/07 31/08/07 30/06/07 31/05/07 31/03/07 31/12/06 CAGR
Date 30/11/07 28/09/07 31/08/07 29/06/07 31/05/07 30/03/07 29/12/06 -
Price 1.60 1.61 1.62 1.71 1.57 1.71 1.29 -
P/RPS 0.00 20.38 0.00 20.36 0.00 15.31 23.40 -
P/EPS 0.00 50.31 0.00 46.22 0.00 28.98 15.54 -
EY 0.00 1.99 0.00 2.16 0.00 3.45 6.43 -
DY 0.00 2.33 0.00 0.00 0.00 2.19 27.25 -
P/NAPS 0.00 0.91 0.00 0.97 0.91 0.99 0.66 -
Price Multiplier on Announcement Date
30/11/07 30/09/07 31/08/07 30/06/07 31/05/07 31/03/07 31/12/06 CAGR
Date - 23/10/07 - 15/08/07 - 28/05/07 12/02/07 -
Price 0.00 1.63 0.00 1.70 0.00 1.58 1.51 -
P/RPS 0.00 20.63 0.00 20.24 0.00 14.15 27.39 -
P/EPS 0.00 50.94 0.00 45.95 0.00 26.78 18.19 -
EY 0.00 1.96 0.00 2.18 0.00 3.73 5.50 -
DY 0.00 2.30 0.00 0.00 0.00 2.37 23.28 -
P/NAPS 0.00 0.92 0.00 0.96 0.00 0.92 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