[KYM] QoQ Quarter Result on 31-Jul-2003 [#2]

Announcement Date
30-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- 35.5%
YoY--%
View:
Show?
Quarter Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/12/02 CAGR
Revenue 18,992 16,979 18,276 17,213 15,012 4,693 16,167 12.85%
PBT -1,677 -46,153 -2,019 -2,283 -3,320 -3,322 11,378 -
Tax -368 321 -149 -4 -226 1,738 132 -
NP -2,045 -45,832 -2,168 -2,287 -3,546 -1,584 11,510 -
-
NP to SH -2,045 -45,832 -2,168 -2,287 -3,546 -1,584 11,510 -
-
Tax Rate - - - - - - -1.16% -
Total Cost 21,037 62,811 20,444 19,500 18,558 6,277 4,657 210.33%
-
Net Worth 15,418 14,603 60,086 43,776 46,269 49,525 15,969 -2.60%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/12/02 CAGR
Net Worth 15,418 14,603 60,086 43,776 46,269 49,525 15,969 -2.60%
NOSH 81,150 81,132 81,198 40,912 40,946 40,930 40,946 67.15%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/12/02 CAGR
NP Margin -10.77% -269.93% -11.86% -13.29% -23.62% -33.75% 71.19% -
ROE -13.26% -313.83% -3.61% -5.22% -7.66% -3.20% 72.08% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/12/02 CAGR
RPS 23.40 20.93 22.51 42.07 36.66 11.47 39.48 -32.48%
EPS -2.52 -56.49 -2.67 -5.59 -8.66 -3.87 28.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.18 0.74 1.07 1.13 1.21 0.39 -41.72%
Adjusted Per Share Value based on latest NOSH - 40,912
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/12/02 CAGR
RPS 12.45 11.13 11.98 11.28 9.84 3.08 10.59 12.92%
EPS -1.34 -30.03 -1.42 -1.50 -2.32 -1.04 7.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.101 0.0957 0.3937 0.2869 0.3032 0.3245 0.1046 -2.59%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/12/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/12/02 -
Price 0.40 0.58 0.52 0.65 0.42 0.41 0.47 -
P/RPS 1.71 2.77 2.31 1.54 1.15 3.58 1.19 31.29%
P/EPS -15.87 -1.03 -19.48 -11.63 -4.85 -10.59 1.67 -
EY -6.30 -97.40 -5.13 -8.60 -20.62 -9.44 59.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 3.22 0.70 0.61 0.37 0.34 1.21 51.83%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/12/02 CAGR
Date 23/06/04 31/03/04 19/12/03 30/09/03 25/06/03 28/03/03 26/02/03 -
Price 0.31 0.55 0.55 0.50 0.48 0.40 0.38 -
P/RPS 1.32 2.63 2.44 1.19 1.31 3.49 0.96 27.01%
P/EPS -12.30 -0.97 -20.60 -8.94 -5.54 -10.34 1.35 -
EY -8.13 -102.71 -4.85 -11.18 -18.04 -9.68 73.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 3.06 0.74 0.47 0.42 0.33 0.97 47.67%

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