[KAF] QoQ Quarter Result on 31-May-2011 [#4]

Announcement Date
28-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
31-May-2011 [#4]
Profit Trend
QoQ- -78.97%
YoY- -82.44%
View:
Show?
Quarter Result
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Revenue 9,096 7,677 11,261 7,488 8,448 7,312 7,254 16.29%
PBT 10,918 3,315 2,944 918 5,478 9,691 10,077 5.49%
Tax -2,301 -675 -1,332 -79 -1,475 -2,534 -2,602 -7.87%
NP 8,617 2,640 1,612 839 4,003 7,157 7,475 9.95%
-
NP to SH 8,618 2,641 1,613 842 4,004 7,158 7,476 9.95%
-
Tax Rate 21.08% 20.36% 45.24% 8.61% 26.93% 26.15% 25.82% -
Total Cost 479 5,037 9,649 6,649 4,445 155 -221 -
-
Net Worth 231,125 229,286 227,264 120,333 230,683 233,799 226,439 1.37%
Dividend
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Div - 9,003 - - - - - -
Div Payout % - 340.91% - - - - - -
Equity
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Net Worth 231,125 229,286 227,264 120,333 230,683 233,799 226,439 1.37%
NOSH 120,027 120,045 120,373 120,333 119,910 120,100 119,999 0.01%
Ratio Analysis
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
NP Margin 94.73% 34.39% 14.31% 11.20% 47.38% 97.88% 103.05% -
ROE 3.73% 1.15% 0.71% 0.70% 1.74% 3.06% 3.30% -
Per Share
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 7.58 6.40 9.36 6.22 7.05 6.09 6.05 16.23%
EPS 7.18 2.20 1.34 0.70 3.34 5.96 6.23 9.93%
DPS 0.00 7.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9256 1.91 1.888 1.00 1.9238 1.9467 1.887 1.36%
Adjusted Per Share Value based on latest NOSH - 120,333
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 7.55 6.38 9.35 6.22 7.02 6.07 6.02 16.31%
EPS 7.16 2.19 1.34 0.70 3.33 5.94 6.21 9.96%
DPS 0.00 7.48 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9194 1.9041 1.8873 0.9993 1.9157 1.9416 1.8805 1.37%
Price Multiplier on Financial Quarter End Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 1.93 1.30 1.35 1.46 1.44 1.45 1.41 -
P/RPS 25.47 20.33 14.43 23.46 20.44 23.82 23.33 6.03%
P/EPS 26.88 59.09 100.75 208.65 43.12 24.33 22.63 12.16%
EY 3.72 1.69 0.99 0.48 2.32 4.11 4.42 -10.86%
DY 0.00 5.77 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.68 0.72 1.46 0.75 0.74 0.75 21.16%
Price Multiplier on Announcement Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 23/04/12 16/01/12 20/10/11 28/07/11 25/04/11 19/01/11 28/10/10 -
Price 1.78 1.61 1.32 1.45 1.40 1.48 1.43 -
P/RPS 23.49 25.18 14.11 23.30 19.87 24.31 23.66 -0.48%
P/EPS 24.79 73.18 98.51 207.22 41.93 24.83 22.95 5.28%
EY 4.03 1.37 1.02 0.48 2.39 4.03 4.36 -5.11%
DY 0.00 4.66 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.84 0.70 1.45 0.73 0.76 0.76 13.59%

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