[KPSCB] QoQ Quarter Result on 31-Mar-2008 [#1]

Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 32.09%
YoY- 8.5%
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 63,806 68,345 73,287 86,182 78,956 107,002 75,546 -10.60%
PBT -3,143 4,637 2,876 2,094 1,628 1,754 2,009 -
Tax 800 -1,154 -460 -319 -282 -236 -2,193 -
NP -2,343 3,483 2,416 1,775 1,346 1,518 -184 441.11%
-
NP to SH -2,339 3,483 2,413 1,774 1,343 1,515 -185 438.55%
-
Tax Rate - 24.89% 15.99% 15.23% 17.32% 13.45% 109.16% -
Total Cost 66,149 64,862 70,871 84,407 77,610 105,484 75,730 -8.58%
-
Net Worth 143,596 144,591 141,819 138,963 135,321 124,286 136,715 3.31%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 143,596 144,591 141,819 138,963 135,321 124,286 136,715 3.31%
NOSH 148,037 147,542 148,036 147,833 145,507 140,277 142,307 2.65%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -3.67% 5.10% 3.30% 2.06% 1.70% 1.42% -0.24% -
ROE -1.63% 2.41% 1.70% 1.28% 0.99% 1.22% -0.14% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 43.10 46.32 49.51 58.30 54.26 76.28 53.09 -12.92%
EPS -1.58 2.31 1.63 1.20 0.92 1.08 -0.13 424.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.98 0.958 0.94 0.93 0.886 0.9607 0.64%
Adjusted Per Share Value based on latest NOSH - 147,833
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 39.20 41.99 45.02 52.94 48.50 65.73 46.41 -10.59%
EPS -1.44 2.14 1.48 1.09 0.83 0.93 -0.11 451.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8821 0.8882 0.8712 0.8537 0.8313 0.7635 0.8399 3.30%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.12 0.15 0.16 0.18 0.21 0.22 0.26 -
P/RPS 0.28 0.32 0.32 0.31 0.39 0.29 0.49 -31.02%
P/EPS -7.59 6.35 9.82 15.00 22.75 20.37 -200.00 -88.59%
EY -13.17 15.74 10.19 6.67 4.40 4.91 -0.50 776.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.15 0.17 0.19 0.23 0.25 0.27 -41.61%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 28/11/08 28/08/08 30/05/08 28/02/08 29/11/07 27/08/07 -
Price 0.13 0.11 0.14 0.15 0.18 0.23 0.24 -
P/RPS 0.30 0.24 0.28 0.26 0.33 0.30 0.45 -23.59%
P/EPS -8.23 4.66 8.59 12.50 19.50 21.30 -184.62 -87.30%
EY -12.15 21.46 11.64 8.00 5.13 4.70 -0.54 689.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.11 0.15 0.16 0.19 0.26 0.25 -35.20%

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