[KAF] QoQ TTM Result on 31-May-2008 [#4]

Announcement Date
30-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
31-May-2008 [#4]
Profit Trend
QoQ-0.0%
YoY- -64.29%
View:
Show?
TTM Result
28/02/09 30/11/08 31/08/08 31/05/08 31/03/08 29/02/08 31/12/07 CAGR
Revenue 18,814 25,201 14,734 17,074 17,074 17,202 17,202 7.99%
PBT -11,666 -10,198 -3,306 7,836 7,836 11,689 11,689 -
Tax -747 -1,207 -437 -1,391 -1,391 -2,375 -2,375 -62.96%
NP -12,413 -11,405 -3,743 6,445 6,445 9,314 9,314 -
-
NP to SH -12,409 -11,401 -3,741 6,449 6,449 9,318 9,318 -
-
Tax Rate - - - 17.75% 17.75% 20.32% 20.32% -
Total Cost 31,227 36,606 18,477 10,629 10,629 7,888 7,888 225.98%
-
Net Worth 205,152 200,050 211,423 221,414 217,819 0 212,748 -3.07%
Dividend
28/02/09 30/11/08 31/08/08 31/05/08 31/03/08 29/02/08 31/12/07 CAGR
Div - 4,551 4,551 4,551 4,551 4,499 4,499 -
Div Payout % - 0.00% 0.00% 70.58% 70.58% 48.29% 48.29% -
Equity
28/02/09 30/11/08 31/08/08 31/05/08 31/03/08 29/02/08 31/12/07 CAGR
Net Worth 205,152 200,050 211,423 221,414 217,819 0 212,748 -3.07%
NOSH 123,333 120,244 120,820 121,863 121,374 119,086 119,086 3.05%
Ratio Analysis
28/02/09 30/11/08 31/08/08 31/05/08 31/03/08 29/02/08 31/12/07 CAGR
NP Margin -65.98% -45.26% -25.40% 37.75% 37.75% 54.14% 54.14% -
ROE -6.05% -5.70% -1.77% 2.91% 2.96% 0.00% 4.38% -
Per Share
28/02/09 30/11/08 31/08/08 31/05/08 31/03/08 29/02/08 31/12/07 CAGR
RPS 15.25 20.96 12.19 14.01 14.07 14.44 14.44 4.79%
EPS -10.06 -9.48 -3.10 5.29 5.31 7.82 7.82 -
DPS 0.00 3.75 3.75 3.73 3.75 3.75 3.75 -
NAPS 1.6634 1.6637 1.7499 1.8169 1.7946 0.00 1.7865 -5.94%
Adjusted Per Share Value based on latest NOSH - 121,863
28/02/09 30/11/08 31/08/08 31/05/08 31/03/08 29/02/08 31/12/07 CAGR
RPS 15.62 20.93 12.24 14.18 14.18 14.29 14.29 7.94%
EPS -10.31 -9.47 -3.11 5.36 5.36 7.74 7.74 -
DPS 0.00 3.78 3.78 3.78 3.78 3.74 3.74 -
NAPS 1.7037 1.6613 1.7558 1.8387 1.8089 0.00 1.7668 -3.07%
Price Multiplier on Financial Quarter End Date
28/02/09 30/11/08 31/08/08 31/05/08 31/03/08 29/02/08 31/12/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 31/03/08 29/02/08 31/12/07 -
Price 1.19 0.88 1.32 1.35 1.40 1.56 1.60 -
P/RPS 7.80 4.20 10.82 9.64 9.95 10.80 11.08 -26.02%
P/EPS -11.83 -9.28 -42.63 25.51 26.35 19.94 20.45 -
EY -8.45 -10.77 -2.35 3.92 3.80 5.02 4.89 -
DY 0.00 4.26 2.84 2.77 2.68 2.40 2.34 -
P/NAPS 0.72 0.53 0.75 0.74 0.78 0.00 0.90 -17.43%
Price Multiplier on Announcement Date
28/02/09 30/11/08 31/08/08 31/05/08 31/03/08 29/02/08 31/12/07 CAGR
Date 23/04/09 15/01/09 - - - - - -
Price 0.91 0.95 0.00 0.00 0.00 0.00 0.00 -
P/RPS 5.97 4.53 0.00 0.00 0.00 0.00 0.00 -
P/EPS -9.04 -10.02 0.00 0.00 0.00 0.00 0.00 -
EY -11.06 -9.98 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 3.95 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.57 0.00 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