[KPPROP] QoQ Quarter Result on 30-Jun-2001 [#1]

Announcement Date
24-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Jun-2001 [#1]
Profit Trend
QoQ- -58.97%
YoY- -57.11%
View:
Show?
Quarter Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 6,823 8,884 8,466 9,428 9,887 10,122 9,639 -20.59%
PBT 4,347 342 941 920 1,560 1,599 1,658 90.25%
Tax -1,238 -217 -252 -353 -178 -366 -281 168.98%
NP 3,109 125 689 567 1,382 1,233 1,377 72.18%
-
NP to SH 3,109 125 689 567 1,382 1,233 1,377 72.18%
-
Tax Rate 28.48% 63.45% 26.78% 38.37% 11.41% 22.89% 16.95% -
Total Cost 3,714 8,759 7,777 8,861 8,505 8,889 8,262 -41.34%
-
Net Worth 54,047 51,398 51,615 51,000 50,232 50,613 49,152 6.53%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div 900 - - - 1,502 - - -
Div Payout % 28.96% - - - 108.70% - - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 54,047 51,398 51,615 51,000 50,232 50,613 49,152 6.53%
NOSH 30,009 29,761 29,956 30,000 30,043 30,073 29,934 0.16%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 45.57% 1.41% 8.14% 6.01% 13.98% 12.18% 14.29% -
ROE 5.75% 0.24% 1.33% 1.11% 2.75% 2.44% 2.80% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 22.74 29.85 28.26 31.43 32.91 33.66 32.20 -20.71%
EPS 10.36 0.42 2.30 1.89 4.60 4.10 4.60 71.90%
DPS 3.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.801 1.727 1.723 1.70 1.672 1.683 1.642 6.36%
Adjusted Per Share Value based on latest NOSH - 30,000
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 1.18 1.53 1.46 1.63 1.70 1.74 1.66 -20.36%
EPS 0.54 0.02 0.12 0.10 0.24 0.21 0.24 71.79%
DPS 0.16 0.00 0.00 0.00 0.26 0.00 0.00 -
NAPS 0.0932 0.0886 0.089 0.0879 0.0866 0.0872 0.0847 6.58%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 0.19 0.19 0.20 0.22 0.19 0.22 0.27 -
P/RPS 0.84 0.64 0.71 0.70 0.58 0.65 0.84 0.00%
P/EPS 1.83 45.24 8.70 11.64 4.13 5.37 5.87 -54.05%
EY 54.53 2.21 11.50 8.59 24.21 18.64 17.04 117.31%
DY 15.79 0.00 0.00 0.00 26.32 0.00 0.00 -
P/NAPS 0.11 0.11 0.12 0.13 0.11 0.13 0.16 -22.12%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 28/05/02 25/02/02 23/11/01 24/08/01 28/05/01 03/07/01 22/11/00 -
Price 0.17 0.17 0.19 0.20 0.20 0.23 0.25 -
P/RPS 0.75 0.57 0.67 0.64 0.61 0.68 0.78 -2.58%
P/EPS 1.64 40.48 8.26 10.58 4.35 5.61 5.43 -55.01%
EY 60.94 2.47 12.11 9.45 23.00 17.83 18.40 122.35%
DY 17.65 0.00 0.00 0.00 25.00 0.00 0.00 -
P/NAPS 0.09 0.10 0.11 0.12 0.12 0.14 0.15 -28.88%

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