[KPSCB] QoQ Quarter Result on 30-Sep-2014 [#3]

Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -33.88%
YoY- 17.36%
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 117,067 148,012 124,023 111,152 124,983 104,216 123,466 -3.49%
PBT 4,770 15,843 -7,706 2,294 3,426 2,018 2,820 42.10%
Tax -1,142 -1,178 1,066 -700 -1,011 -284 0 -
NP 3,628 14,665 -6,640 1,594 2,415 1,734 2,820 18.34%
-
NP to SH 3,636 14,577 -6,657 1,602 2,423 1,731 2,580 25.77%
-
Tax Rate 23.94% 7.44% - 30.51% 29.51% 14.07% 0.00% -
Total Cost 113,439 133,347 130,663 109,558 122,568 102,482 120,646 -4.03%
-
Net Worth 220,262 217,305 202,686 209,149 206,958 205,479 204,239 5.17%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 220,262 217,305 202,686 209,149 206,958 205,479 204,239 5.17%
NOSH 147,827 147,827 147,946 148,333 147,827 147,827 148,000 -0.07%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.10% 9.91% -5.35% 1.43% 1.93% 1.66% 2.28% -
ROE 1.65% 6.71% -3.28% 0.77% 1.17% 0.84% 1.26% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 79.19 100.13 83.83 74.93 84.55 70.50 83.42 -3.41%
EPS 2.46 9.86 -4.50 1.08 1.64 1.17 1.75 25.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.47 1.37 1.41 1.40 1.39 1.38 5.26%
Adjusted Per Share Value based on latest NOSH - 148,333
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 71.99 91.02 76.27 68.36 76.86 64.09 75.93 -3.49%
EPS 2.24 8.96 -4.09 0.99 1.49 1.06 1.59 25.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3545 1.3364 1.2465 1.2862 1.2727 1.2636 1.256 5.17%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.425 0.405 0.395 0.54 0.525 0.54 0.45 -
P/RPS 0.54 0.40 0.47 0.72 0.62 0.77 0.54 0.00%
P/EPS 17.28 4.11 -8.78 50.00 32.03 46.12 25.81 -23.52%
EY 5.79 24.35 -11.39 2.00 3.12 2.17 3.87 30.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.28 0.29 0.38 0.38 0.39 0.33 -8.27%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 29/05/15 02/03/15 24/11/14 25/08/14 26/05/14 21/02/14 -
Price 0.36 0.49 0.375 0.51 0.55 0.52 0.53 -
P/RPS 0.45 0.49 0.45 0.68 0.65 0.74 0.64 -20.97%
P/EPS 14.64 4.97 -8.33 47.22 33.56 44.41 30.40 -38.64%
EY 6.83 20.12 -12.00 2.12 2.98 2.25 3.29 62.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.33 0.27 0.36 0.39 0.37 0.38 -26.44%

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