[KAF] QoQ Quarter Result on 31-Aug-2009 [#1]

Announcement Date
28-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-Aug-2009 [#1]
Profit Trend
QoQ- -45.97%
YoY- 238.99%
View:
Show?
Quarter Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 7,079 6,632 6,643 10,105 6,789 2,965 4,599 33.34%
PBT 5,506 3,276 8,896 8,232 13,573 -38 -10,342 -
Tax -713 -893 -1,879 -1,684 -1,453 0 0 -
NP 4,793 2,383 7,017 6,548 12,120 -38 -10,342 -
-
NP to SH 4,795 2,387 7,018 6,549 12,121 -37 -10,341 -
-
Tax Rate 12.95% 27.26% 21.12% 20.46% 10.71% - - -
Total Cost 2,286 4,249 -374 3,557 -5,331 3,003 14,941 -71.42%
-
Net Worth 219,296 220,839 225,235 218,180 211,745 205,152 200,050 6.32%
Dividend
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div - 8,996 - - 9,000 - - -
Div Payout % - 376.88% - - 74.26% - - -
Equity
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 219,296 220,839 225,235 218,180 211,745 205,152 200,050 6.32%
NOSH 120,175 119,949 119,965 119,945 120,009 123,333 120,244 -0.03%
Ratio Analysis
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin 67.71% 35.93% 105.63% 64.80% 178.52% -1.28% -224.87% -
ROE 2.19% 1.08% 3.12% 3.00% 5.72% -0.02% -5.17% -
Per Share
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 5.89 5.53 5.54 8.42 5.66 2.40 3.82 33.50%
EPS 3.99 1.99 5.85 5.46 10.10 0.03 -8.60 -
DPS 0.00 7.50 0.00 0.00 7.50 0.00 0.00 -
NAPS 1.8248 1.8411 1.8775 1.819 1.7644 1.6634 1.6637 6.36%
Adjusted Per Share Value based on latest NOSH - 119,945
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 5.88 5.51 5.52 8.39 5.64 2.46 3.82 33.34%
EPS 3.98 1.98 5.83 5.44 10.07 -0.03 -8.59 -
DPS 0.00 7.47 0.00 0.00 7.47 0.00 0.00 -
NAPS 1.8211 1.834 1.8705 1.8119 1.7584 1.7037 1.6613 6.31%
Price Multiplier on Financial Quarter End Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 1.35 1.33 1.24 1.14 1.07 1.19 0.88 -
P/RPS 22.92 24.06 22.39 13.53 18.91 49.50 23.01 -0.26%
P/EPS 33.83 66.83 21.20 20.88 10.59 -3,966.67 -10.23 -
EY 2.96 1.50 4.72 4.79 9.44 -0.03 -9.77 -
DY 0.00 5.64 0.00 0.00 7.01 0.00 0.00 -
P/NAPS 0.74 0.72 0.66 0.63 0.61 0.72 0.53 24.94%
Price Multiplier on Announcement Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 20/07/10 20/04/10 20/01/10 28/10/09 23/07/09 23/04/09 15/01/09 -
Price 1.30 1.35 1.28 1.17 1.17 0.91 0.95 -
P/RPS 22.07 24.42 23.12 13.89 20.68 37.85 24.84 -7.58%
P/EPS 32.58 67.84 21.88 21.43 11.58 -3,033.33 -11.05 -
EY 3.07 1.47 4.57 4.67 8.63 -0.03 -9.05 -
DY 0.00 5.56 0.00 0.00 6.41 0.00 0.00 -
P/NAPS 0.71 0.73 0.68 0.64 0.66 0.55 0.57 15.78%

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