[KSK] QoQ TTM Result on 30-Jun-2008 [#4]

Announcement Date
06-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- -236.95%
YoY- -12037.86%
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 1,181,101 1,202,469 1,216,836 1,203,092 1,213,838 1,210,316 1,189,541 -0.47%
PBT -305,433 -365,691 -347,403 -314,405 -114,035 -33,966 454 -
Tax 16,735 25,186 19,155 12,616 24,469 2,415 -7,336 -
NP -288,698 -340,505 -328,248 -301,789 -89,566 -31,551 -6,882 1104.57%
-
NP to SH -288,698 -340,505 -328,248 -301,789 -89,566 -31,551 -6,882 1104.57%
-
Tax Rate - - - - - - 1,615.86% -
Total Cost 1,469,799 1,542,974 1,545,084 1,504,881 1,303,404 1,241,867 1,196,423 14.69%
-
Net Worth 164,906 104,160 140,811 151,993 453,326 480,006 455,345 -49.16%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - 27,441 -
Div Payout % - - - - - - 0.00% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 164,906 104,160 140,811 151,993 453,326 480,006 455,345 -49.16%
NOSH 1,491,016 1,120,000 1,494,814 1,488,668 1,486,315 1,490,240 1,494,895 -0.17%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -24.44% -28.32% -26.98% -25.08% -7.38% -2.61% -0.58% -
ROE -175.07% -326.91% -233.11% -198.55% -19.76% -6.57% -1.51% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 79.21 107.36 81.40 80.82 81.67 81.22 79.57 -0.30%
EPS -19.36 -30.40 -21.96 -20.27 -6.03 -2.12 -0.46 1107.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.83 -
NAPS 0.1106 0.093 0.0942 0.1021 0.305 0.3221 0.3046 -49.07%
Adjusted Per Share Value based on latest NOSH - 1,488,668
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 81.15 82.62 83.61 82.66 83.40 83.16 81.73 -0.47%
EPS -19.84 -23.40 -22.55 -20.74 -6.15 -2.17 -0.47 1109.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.89 -
NAPS 0.1133 0.0716 0.0968 0.1044 0.3115 0.3298 0.3129 -49.16%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.25 0.33 0.49 0.69 0.77 0.95 1.05 -
P/RPS 0.32 0.31 0.60 0.85 0.94 1.17 1.32 -61.08%
P/EPS -1.29 -1.09 -2.23 -3.40 -12.78 -44.87 -228.08 -96.81%
EY -77.45 -92.13 -44.81 -29.38 -7.83 -2.23 -0.44 3030.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.74 -
P/NAPS 2.26 3.55 5.20 6.76 2.52 2.95 3.45 -24.55%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 07/05/09 27/02/09 27/11/08 06/10/08 30/05/08 25/02/08 14/11/07 -
Price 0.36 0.37 0.20 0.50 0.73 0.86 1.00 -
P/RPS 0.45 0.34 0.25 0.62 0.89 1.06 1.26 -49.63%
P/EPS -1.86 -1.22 -0.91 -2.47 -12.11 -40.62 -217.22 -95.80%
EY -53.78 -82.17 -109.80 -40.54 -8.25 -2.46 -0.46 2284.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.83 -
P/NAPS 3.25 3.98 2.12 4.90 2.39 2.67 3.28 -0.61%

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