[KYM] QoQ TTM Result on 31-Dec-2001

Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
31-Dec-2001
Profit Trend
QoQ- -1.69%
YoY- -6.73%
View:
Show?
TTM Result
30/04/02 31/03/02 31/01/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 17,462 39,370 42,380 63,547 87,996 108,071 110,697 -81.85%
PBT -1,961 -7,641 -7,778 -10,508 -10,165 -8,806 -7,096 -69.52%
Tax 1,961 1,631 1,768 4,498 4,333 8,984 7,274 -70.21%
NP 0 -6,010 -6,010 -6,010 -5,832 178 178 -
-
NP to SH -1,828 -7,838 -8,116 -10,736 -10,558 -9,280 -7,617 -73.25%
-
Tax Rate - - - - - - - -
Total Cost 17,462 45,380 48,390 69,557 93,828 107,893 110,519 -81.82%
-
Net Worth 0 16,357 20,452 0 20,470 26,439 28,656 -
Dividend
30/04/02 31/03/02 31/01/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/02 31/03/02 31/01/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 0 16,357 20,452 0 20,470 26,439 28,656 -
NOSH 40,894 40,894 40,905 40,905 40,940 40,972 40,937 -0.09%
Ratio Analysis
30/04/02 31/03/02 31/01/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 0.00% -15.27% -14.18% -9.46% -6.63% 0.16% 0.16% -
ROE 0.00% -47.92% -39.68% 0.00% -51.58% -35.10% -26.58% -
Per Share
30/04/02 31/03/02 31/01/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 42.70 96.27 103.60 155.35 214.94 263.76 270.40 -81.83%
EPS -4.47 -19.17 -19.84 -26.25 -25.79 -22.65 -18.61 -73.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.40 0.50 0.00 0.50 0.6453 0.70 -
Adjusted Per Share Value based on latest NOSH - 40,905
30/04/02 31/03/02 31/01/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 11.44 25.80 27.77 41.64 57.66 70.82 72.54 -81.85%
EPS -1.20 -5.14 -5.32 -7.04 -6.92 -6.08 -4.99 -73.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1072 0.134 0.00 0.1341 0.1733 0.1878 -
Price Multiplier on Financial Quarter End Date
30/04/02 31/03/02 31/01/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/04/02 29/03/02 31/01/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.87 0.86 0.75 0.95 0.74 0.92 0.88 -
P/RPS 2.04 0.89 0.72 0.61 0.34 0.35 0.33 438.30%
P/EPS -19.46 -4.49 -3.78 -3.62 -2.87 -4.06 -4.73 269.51%
EY -5.14 -22.29 -26.45 -27.63 -34.85 -24.62 -21.14 -72.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.15 1.50 0.00 1.48 1.43 1.26 -
Price Multiplier on Announcement Date
30/04/02 31/03/02 31/01/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date - - - 28/02/02 30/11/01 30/08/01 30/05/01 -
Price 0.00 0.00 0.00 0.72 0.85 0.93 0.80 -
P/RPS 0.00 0.00 0.00 0.46 0.40 0.35 0.30 -
P/EPS 0.00 0.00 0.00 -2.74 -3.30 -4.11 -4.30 -
EY 0.00 0.00 0.00 -36.45 -30.34 -24.35 -23.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 1.70 1.44 1.14 -

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