[KSK] QoQ TTM Result on 31-Mar-2011 [#1]

Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -63.35%
YoY- -94.98%
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 877,702 1,149,869 1,141,727 1,124,324 1,096,936 1,073,123 1,041,169 -10.73%
PBT 60,245 41,367 29,954 15,716 29,636 57,335 92,344 -24.72%
Tax -12,921 -13,462 -13,064 -10,214 -14,624 -23,176 -22,223 -30.26%
NP 47,324 27,905 16,890 5,502 15,012 34,159 70,121 -23.00%
-
NP to SH 47,324 27,905 16,890 5,502 15,012 34,159 70,121 -23.00%
-
Tax Rate 21.45% 32.54% 43.61% 64.99% 49.35% 40.42% 24.07% -
Total Cost 830,378 1,121,964 1,124,837 1,118,822 1,081,924 1,038,964 971,048 -9.88%
-
Net Worth 391,356 390,543 390,312 342,205 328,837 343,225 334,735 10.94%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 391,356 390,543 390,312 342,205 328,837 343,225 334,735 10.94%
NOSH 1,496,582 1,483,265 1,486,336 1,489,793 1,494,035 1,498,800 1,471,363 1.13%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.39% 2.43% 1.48% 0.49% 1.37% 3.18% 6.73% -
ROE 12.09% 7.15% 4.33% 1.61% 4.57% 9.95% 20.95% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 58.65 77.52 76.81 75.47 73.42 71.60 70.76 -11.73%
EPS 3.16 1.88 1.14 0.37 1.00 2.28 4.77 -23.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2615 0.2633 0.2626 0.2297 0.2201 0.229 0.2275 9.70%
Adjusted Per Share Value based on latest NOSH - 1,489,793
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 60.31 79.01 78.45 77.25 75.37 73.73 71.54 -10.73%
EPS 3.25 1.92 1.16 0.38 1.03 2.35 4.82 -23.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2689 0.2683 0.2682 0.2351 0.2259 0.2358 0.23 10.94%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.58 0.47 0.54 0.38 0.38 0.41 0.50 -
P/RPS 0.99 0.61 0.70 0.50 0.52 0.57 0.71 24.73%
P/EPS 18.34 24.98 47.52 102.89 37.82 17.99 10.49 44.97%
EY 5.45 4.00 2.10 0.97 2.64 5.56 9.53 -31.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 1.79 2.06 1.65 1.73 1.79 2.20 0.60%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 24/11/11 16/08/11 25/05/11 28/02/11 30/11/10 30/08/10 -
Price 0.57 0.47 0.47 0.40 0.37 0.38 0.44 -
P/RPS 0.97 0.61 0.61 0.53 0.50 0.53 0.62 34.65%
P/EPS 18.03 24.98 41.36 108.31 36.82 16.67 9.23 56.07%
EY 5.55 4.00 2.42 0.92 2.72 6.00 10.83 -35.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 1.79 1.79 1.74 1.68 1.66 1.93 8.43%

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