[KAF] QoQ TTM Result on 31-Aug-2008 [#1]

Announcement Date
23-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
31-Aug-2008 [#1]
Profit Trend
QoQ- -158.01%
YoY- -132.54%
View:
Show?
TTM Result
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 31/03/08 29/02/08 CAGR
Revenue 19,735 18,814 25,201 14,734 17,074 17,074 17,202 11.59%
PBT -1,543 -11,666 -10,198 -3,306 7,836 7,836 11,689 -
Tax -1,430 -747 -1,207 -437 -1,391 -1,391 -2,375 -33.31%
NP -2,973 -12,413 -11,405 -3,743 6,445 6,445 9,314 -
-
NP to SH -2,969 -12,409 -11,401 -3,741 6,449 6,449 9,318 -
-
Tax Rate - - - - 17.75% 17.75% 20.32% -
Total Cost 22,708 31,227 36,606 18,477 10,629 10,629 7,888 132.68%
-
Net Worth 211,745 205,152 200,050 211,423 221,414 217,819 0 -
Dividend
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 31/03/08 29/02/08 CAGR
Div 9,000 - 4,551 4,551 4,551 4,551 4,499 73.98%
Div Payout % 0.00% - 0.00% 0.00% 70.58% 70.58% 48.29% -
Equity
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 31/03/08 29/02/08 CAGR
Net Worth 211,745 205,152 200,050 211,423 221,414 217,819 0 -
NOSH 120,009 123,333 120,244 120,820 121,863 121,374 119,086 0.61%
Ratio Analysis
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 31/03/08 29/02/08 CAGR
NP Margin -15.06% -65.98% -45.26% -25.40% 37.75% 37.75% 54.14% -
ROE -1.40% -6.05% -5.70% -1.77% 2.91% 2.96% 0.00% -
Per Share
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 31/03/08 29/02/08 CAGR
RPS 16.44 15.25 20.96 12.19 14.01 14.07 14.44 10.91%
EPS -2.47 -10.06 -9.48 -3.10 5.29 5.31 7.82 -
DPS 7.50 0.00 3.75 3.75 3.73 3.75 3.75 73.95%
NAPS 1.7644 1.6634 1.6637 1.7499 1.8169 1.7946 0.00 -
Adjusted Per Share Value based on latest NOSH - 120,820
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 31/03/08 29/02/08 CAGR
RPS 16.39 15.62 20.93 12.24 14.18 14.18 14.29 11.57%
EPS -2.47 -10.31 -9.47 -3.11 5.36 5.36 7.74 -
DPS 7.47 0.00 3.78 3.78 3.78 3.78 3.74 73.76%
NAPS 1.7584 1.7037 1.6613 1.7558 1.8387 1.8089 0.00 -
Price Multiplier on Financial Quarter End Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 31/03/08 29/02/08 CAGR
Date 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 31/03/08 29/02/08 -
Price 1.07 1.19 0.88 1.32 1.35 1.40 1.56 -
P/RPS 6.51 7.80 4.20 10.82 9.64 9.95 10.80 -33.25%
P/EPS -43.25 -11.83 -9.28 -42.63 25.51 26.35 19.94 -
EY -2.31 -8.45 -10.77 -2.35 3.92 3.80 5.02 -
DY 7.01 0.00 4.26 2.84 2.77 2.68 2.40 135.39%
P/NAPS 0.61 0.72 0.53 0.75 0.74 0.78 0.00 -
Price Multiplier on Announcement Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 31/03/08 29/02/08 CAGR
Date 23/07/09 23/04/09 15/01/09 - - - - -
Price 1.17 0.91 0.95 0.00 0.00 0.00 0.00 -
P/RPS 7.11 5.97 4.53 0.00 0.00 0.00 0.00 -
P/EPS -47.29 -9.04 -10.02 0.00 0.00 0.00 0.00 -
EY -2.11 -11.06 -9.98 0.00 0.00 0.00 0.00 -
DY 6.41 0.00 3.95 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.55 0.57 0.00 0.00 0.00 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