[KAF] QoQ Quarter Result on 30-Sep-2001 [#2]

Announcement Date
15-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ- 342.25%
YoY- 920.99%
View:
Show?
Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 4,719 4,833 3,794 4,045 2,365 4,801 2,528 51.77%
PBT 803 3,232 4,650 1,170 248 1,133 -1,075 -
Tax -274 -990 -1,372 -343 -61 -268 1,075 -
NP 529 2,242 3,278 827 187 865 0 -
-
NP to SH 529 2,242 3,278 827 187 865 -926 -
-
Tax Rate 34.12% 30.63% 29.51% 29.32% 24.60% 23.65% - -
Total Cost 4,190 2,591 516 3,218 2,178 3,936 2,528 40.18%
-
Net Worth 193,437 198,750 193,223 188,260 199,965 197,899 187,630 2.05%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - 4,544 - 2,953 - 4,633 4,340 -
Div Payout % - 202.70% - 357.14% - 535.71% 0.00% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 193,437 198,750 193,223 188,260 199,965 197,899 187,630 2.05%
NOSH 58,777 60,594 59,600 59,071 62,333 61,785 57,874 1.04%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 11.21% 46.39% 86.40% 20.44% 7.91% 18.02% 0.00% -
ROE 0.27% 1.13% 1.70% 0.44% 0.09% 0.44% -0.49% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 8.03 7.98 6.37 6.85 3.79 7.77 4.37 50.18%
EPS 0.90 3.70 5.50 1.40 0.30 1.40 -1.60 -
DPS 0.00 7.50 0.00 5.00 0.00 7.50 7.50 -
NAPS 3.291 3.28 3.242 3.187 3.208 3.203 3.242 1.00%
Adjusted Per Share Value based on latest NOSH - 59,071
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 3.92 4.01 3.15 3.36 1.96 3.99 2.10 51.77%
EPS 0.44 1.86 2.72 0.69 0.16 0.72 -0.77 -
DPS 0.00 3.77 0.00 2.45 0.00 3.85 3.60 -
NAPS 1.6064 1.6505 1.6046 1.5634 1.6606 1.6435 1.5582 2.05%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 2.40 2.43 2.49 2.00 2.08 1.65 2.19 -
P/RPS 29.89 30.47 39.12 29.21 54.82 21.23 50.14 -29.23%
P/EPS 266.67 65.68 45.27 142.86 693.33 117.86 -136.88 -
EY 0.38 1.52 2.21 0.70 0.14 0.85 -0.73 -
DY 0.00 3.09 0.00 2.50 0.00 4.55 3.42 -
P/NAPS 0.73 0.74 0.77 0.63 0.65 0.52 0.68 4.85%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/08/02 15/05/02 25/02/02 15/11/01 28/08/01 15/05/01 27/02/01 -
Price 2.64 2.70 2.50 2.25 2.43 1.58 2.12 -
P/RPS 32.88 33.85 39.27 32.86 64.05 20.33 48.53 -22.91%
P/EPS 293.33 72.97 45.45 160.71 810.00 112.86 -132.50 -
EY 0.34 1.37 2.20 0.62 0.12 0.89 -0.75 -
DY 0.00 2.78 0.00 2.22 0.00 4.75 3.54 -
P/NAPS 0.80 0.82 0.77 0.71 0.76 0.49 0.65 14.89%

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