[KYM] QoQ Quarter Result on 31-Dec-2002

Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Dec-2002
Profit Trend
QoQ--%
YoY- 590.2%
View:
Show?
Quarter Result
31/07/03 30/04/03 31/01/03 31/12/02 31/10/02 30/09/02 31/07/02 CAGR
Revenue 17,213 15,012 4,693 16,167 0 15,755 0 -
PBT -2,283 -3,320 -3,322 11,378 0 -6,750 0 -
Tax -4 -226 1,738 132 0 -271 0 -
NP -2,287 -3,546 -1,584 11,510 0 -7,021 0 -
-
NP to SH -2,287 -3,546 -1,584 11,510 0 -7,021 0 -
-
Tax Rate - - - -1.16% - - - -
Total Cost 19,500 18,558 6,277 4,657 0 22,776 0 -
-
Net Worth 43,776 46,269 49,525 15,969 0 4,503 0 -
Dividend
31/07/03 30/04/03 31/01/03 31/12/02 31/10/02 30/09/02 31/07/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/03 30/04/03 31/01/03 31/12/02 31/10/02 30/09/02 31/07/02 CAGR
Net Worth 43,776 46,269 49,525 15,969 0 4,503 0 -
NOSH 40,912 40,946 40,930 40,946 40,938 40,938 40,952 -0.09%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/12/02 31/10/02 30/09/02 31/07/02 CAGR
NP Margin -13.29% -23.62% -33.75% 71.19% 0.00% -44.56% 0.00% -
ROE -5.22% -7.66% -3.20% 72.08% 0.00% -155.91% 0.00% -
Per Share
31/07/03 30/04/03 31/01/03 31/12/02 31/10/02 30/09/02 31/07/02 CAGR
RPS 42.07 36.66 11.47 39.48 0.00 38.48 0.00 -
EPS -5.59 -8.66 -3.87 28.11 0.00 -17.15 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.13 1.21 0.39 0.00 0.11 0.00 -
Adjusted Per Share Value based on latest NOSH - 40,946
31/07/03 30/04/03 31/01/03 31/12/02 31/10/02 30/09/02 31/07/02 CAGR
RPS 11.28 9.84 3.08 10.59 0.00 10.32 0.00 -
EPS -1.50 -2.32 -1.04 7.54 0.00 -4.60 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2869 0.3032 0.3245 0.1046 0.00 0.0295 0.00 -
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/12/02 31/10/02 30/09/02 31/07/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/12/02 31/10/02 30/09/02 31/07/02 -
Price 0.65 0.42 0.41 0.47 0.46 0.50 0.67 -
P/RPS 1.54 1.15 3.58 1.19 0.00 1.30 0.00 -
P/EPS -11.63 -4.85 -10.59 1.67 0.00 -2.92 0.00 -
EY -8.60 -20.62 -9.44 59.81 0.00 -34.30 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.37 0.34 1.21 0.00 4.55 0.00 -
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/12/02 31/10/02 30/09/02 31/07/02 CAGR
Date 30/09/03 25/06/03 28/03/03 26/02/03 - 20/12/02 - -
Price 0.50 0.48 0.40 0.38 0.00 0.45 0.00 -
P/RPS 1.19 1.31 3.49 0.96 0.00 1.17 0.00 -
P/EPS -8.94 -5.54 -10.34 1.35 0.00 -2.62 0.00 -
EY -11.18 -18.04 -9.68 73.97 0.00 -38.11 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.42 0.33 0.97 0.00 4.09 0.00 -

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