[KSK] QoQ TTM Result on 31-Dec-2007 [#2]

Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -358.46%
YoY- -193.61%
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,216,836 1,203,092 1,213,838 1,210,316 1,189,541 1,183,975 1,161,464 3.14%
PBT -347,403 -314,405 -114,035 -33,966 454 13,381 34,946 -
Tax 19,155 12,616 24,469 2,415 -7,336 -10,853 -10,296 -
NP -328,248 -301,789 -89,566 -31,551 -6,882 2,528 24,650 -
-
NP to SH -328,248 -301,789 -89,566 -31,551 -6,882 2,528 24,650 -
-
Tax Rate - - - - 1,615.86% 81.11% 29.46% -
Total Cost 1,545,084 1,504,881 1,303,404 1,241,867 1,196,423 1,181,447 1,136,814 22.63%
-
Net Worth 140,811 151,993 453,326 480,006 455,345 463,665 556,887 -59.91%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - 27,441 27,441 27,441 -
Div Payout % - - - - 0.00% 1,085.49% 111.32% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 140,811 151,993 453,326 480,006 455,345 463,665 556,887 -59.91%
NOSH 1,494,814 1,488,668 1,486,315 1,490,240 1,494,895 1,500,048 1,502,258 -0.32%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -26.98% -25.08% -7.38% -2.61% -0.58% 0.21% 2.12% -
ROE -233.11% -198.55% -19.76% -6.57% -1.51% 0.55% 4.43% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 81.40 80.82 81.67 81.22 79.57 78.93 77.31 3.48%
EPS -21.96 -20.27 -6.03 -2.12 -0.46 0.17 1.64 -
DPS 0.00 0.00 0.00 0.00 1.83 1.83 1.83 -
NAPS 0.0942 0.1021 0.305 0.3221 0.3046 0.3091 0.3707 -59.78%
Adjusted Per Share Value based on latest NOSH - 1,490,240
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 83.61 82.66 83.40 83.16 81.73 81.35 79.80 3.14%
EPS -22.55 -20.74 -6.15 -2.17 -0.47 0.17 1.69 -
DPS 0.00 0.00 0.00 0.00 1.89 1.89 1.89 -
NAPS 0.0968 0.1044 0.3115 0.3298 0.3129 0.3186 0.3826 -59.89%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.49 0.69 0.77 0.95 1.05 1.06 1.11 -
P/RPS 0.60 0.85 0.94 1.17 1.32 1.34 1.44 -44.12%
P/EPS -2.23 -3.40 -12.78 -44.87 -228.08 628.98 67.65 -
EY -44.81 -29.38 -7.83 -2.23 -0.44 0.16 1.48 -
DY 0.00 0.00 0.00 0.00 1.74 1.73 1.65 -
P/NAPS 5.20 6.76 2.52 2.95 3.45 3.43 2.99 44.47%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 06/10/08 30/05/08 25/02/08 14/11/07 29/08/07 07/05/07 -
Price 0.20 0.50 0.73 0.86 1.00 1.04 1.13 -
P/RPS 0.25 0.62 0.89 1.06 1.26 1.32 1.46 -69.06%
P/EPS -0.91 -2.47 -12.11 -40.62 -217.22 617.11 68.87 -
EY -109.80 -40.54 -8.25 -2.46 -0.46 0.16 1.45 -
DY 0.00 0.00 0.00 0.00 1.83 1.76 1.62 -
P/NAPS 2.12 4.90 2.39 2.67 3.28 3.36 3.05 -21.48%

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