[KAF] QoQ Quarter Result on 31-Mar-2002 [#4]

Stock
[KAF] KAF-SEAGROATT & CAMPBELL BHD
Announcement Date
15-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- -31.6%
YoY- 159.19%
Quarter Report
Latest QR
Upcoming QR
KAF's Result
KAF's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 1,361 2,763 4,719 4,833 3,794 4,045 2,365 -30.74%
PBT 928 4,864 803 3,232 4,650 1,170 248 140.44%
Tax -285 -1,445 -274 -990 -1,372 -343 -61 178.69%
NP 643 3,419 529 2,242 3,278 827 187 127.30%
-
NP to SH 643 3,419 529 2,242 3,278 827 187 127.30%
-
Tax Rate 30.71% 29.71% 34.12% 30.63% 29.51% 29.32% 24.60% -
Total Cost 718 -656 4,190 2,591 516 3,218 2,178 -52.18%
-
Net Worth 193,309 197,642 193,437 198,750 193,223 188,260 199,965 -2.22%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - 3,418 - 4,544 - 2,953 - -
Div Payout % - 100.00% - 202.70% - 357.14% - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 193,309 197,642 193,437 198,750 193,223 188,260 199,965 -2.22%
NOSH 58,454 59,982 58,777 60,594 59,600 59,071 62,333 -4.18%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 47.24% 123.74% 11.21% 46.39% 86.40% 20.44% 7.91% -
ROE 0.33% 1.73% 0.27% 1.13% 1.70% 0.44% 0.09% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 2.33 4.61 8.03 7.98 6.37 6.85 3.79 -27.63%
EPS 1.10 5.70 0.90 3.70 5.50 1.40 0.30 137.22%
DPS 0.00 5.70 0.00 7.50 0.00 5.00 0.00 -
NAPS 3.307 3.295 3.291 3.28 3.242 3.187 3.208 2.04%
Adjusted Per Share Value based on latest NOSH - 60,594
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 1.13 2.29 3.92 4.01 3.15 3.36 1.96 -30.65%
EPS 0.53 2.84 0.44 1.86 2.72 0.69 0.16 121.72%
DPS 0.00 2.84 0.00 3.77 0.00 2.45 0.00 -
NAPS 1.6053 1.6413 1.6064 1.6505 1.6046 1.5634 1.6606 -2.22%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 2.38 2.49 2.40 2.43 2.49 2.00 2.08 -
P/RPS 102.22 54.06 29.89 30.47 39.12 29.21 54.82 51.32%
P/EPS 216.36 43.68 266.67 65.68 45.27 142.86 693.33 -53.89%
EY 0.46 2.29 0.38 1.52 2.21 0.70 0.14 120.53%
DY 0.00 2.29 0.00 3.09 0.00 2.50 0.00 -
P/NAPS 0.72 0.76 0.73 0.74 0.77 0.63 0.65 7.03%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 22/11/02 28/08/02 15/05/02 25/02/02 15/11/01 28/08/01 -
Price 2.40 2.50 2.64 2.70 2.50 2.25 2.43 -
P/RPS 103.08 54.27 32.88 33.85 39.27 32.86 64.05 37.21%
P/EPS 218.18 43.86 293.33 72.97 45.45 160.71 810.00 -58.19%
EY 0.46 2.28 0.34 1.37 2.20 0.62 0.12 144.33%
DY 0.00 2.28 0.00 2.78 0.00 2.22 0.00 -
P/NAPS 0.73 0.76 0.80 0.82 0.77 0.71 0.76 -2.64%

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