[KPSCB] QoQ TTM Result on 31-Dec-2002 [#4]

Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 1069.39%
YoY--%
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 CAGR
Revenue 217,482 162,753 98,273 41,095 47,393 27,429 26,835 336.83%
PBT 9,219 11,743 7,403 3,330 1,774 -4,404 -5,300 -
Tax -3,343 -3,781 -2,469 -1,038 518 1,834 3,326 -
NP 5,876 7,962 4,934 2,292 2,292 -2,570 -1,974 -
-
NP to SH 5,876 7,962 4,934 2,292 196 -4,666 -5,518 -
-
Tax Rate 36.26% 32.20% 33.35% 31.17% -29.20% - - -
Total Cost 211,606 154,791 93,339 38,803 45,101 29,999 28,809 307.57%
-
Net Worth 71,643 69,229 66,247 0 0 -16,505 -16,271 -
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 71,643 69,229 66,247 0 0 -16,505 -16,271 -
NOSH 138,467 138,181 138,160 138,939 59,344 19,413 19,805 293.65%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 2.70% 4.89% 5.02% 5.58% 4.84% -9.37% -7.36% -
ROE 8.20% 11.50% 7.45% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 CAGR
RPS 157.06 117.78 71.13 29.58 79.86 141.29 135.49 10.97%
EPS 4.24 5.76 3.57 1.65 0.33 -24.03 -27.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5174 0.501 0.4795 0.00 0.00 -0.8502 -0.8216 -
Adjusted Per Share Value based on latest NOSH - 138,939
30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 CAGR
RPS 133.74 100.09 60.43 25.27 29.15 16.87 16.50 336.87%
EPS 3.61 4.90 3.03 1.41 0.12 -2.87 -3.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4406 0.4257 0.4074 0.00 0.00 -0.1015 -0.1001 -
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 -
Price 0.51 0.51 0.49 0.56 0.95 1.22 1.08 -
P/RPS 0.32 0.43 0.69 1.89 1.19 0.86 0.80 -47.56%
P/EPS 12.02 8.85 13.72 33.95 287.64 -5.08 -3.88 -
EY 8.32 11.30 7.29 2.95 0.35 -19.70 -25.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.02 1.02 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 CAGR
Date 28/11/03 21/08/03 29/05/03 27/02/03 16/01/03 18/09/02 28/06/02 -
Price 0.57 0.56 0.52 0.51 0.67 1.54 0.95 -
P/RPS 0.36 0.48 0.73 1.72 0.84 1.09 0.70 -37.40%
P/EPS 13.43 9.72 14.56 30.92 202.86 -6.41 -3.41 -
EY 7.44 10.29 6.87 3.23 0.49 -15.61 -29.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.12 1.08 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