[KPSCB] QoQ TTM Result on 31-Mar-2005 [#1]

Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -2075.55%
YoY--%
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 227,863 228,829 239,863 249,070 255,068 269,131 282,394 -13.29%
PBT -7,203 -15,942 -13,769 -14,335 2,926 5,213 4,533 -
Tax -91 -1,738 -1,949 -1,746 -2,112 681 413 -
NP -7,294 -17,680 -15,718 -16,081 814 5,894 4,946 -
-
NP to SH -7,280 -17,685 -15,713 -16,081 814 5,894 4,946 -
-
Tax Rate - - - - 72.18% -13.06% -9.11% -
Total Cost 235,157 246,509 255,581 265,151 254,254 263,237 277,448 -10.41%
-
Net Worth 119,786 0 79,503 76,712 92,384 99,562 96,503 15.45%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 119,786 0 79,503 76,712 92,384 99,562 96,503 15.45%
NOSH 140,281 143,333 140,465 140,242 139,553 138,802 139,054 0.58%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -3.20% -7.73% -6.55% -6.46% 0.32% 2.19% 1.75% -
ROE -6.08% 0.00% -19.76% -20.96% 0.88% 5.92% 5.13% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 162.43 159.65 170.76 177.60 182.77 193.90 203.08 -13.79%
EPS -5.19 -12.34 -11.19 -11.47 0.58 4.25 3.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8539 0.00 0.566 0.547 0.662 0.7173 0.694 14.78%
Adjusted Per Share Value based on latest NOSH - 140,242
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 139.98 140.57 147.35 153.01 156.69 165.33 173.48 -13.29%
EPS -4.47 -10.86 -9.65 -9.88 0.50 3.62 3.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7359 0.00 0.4884 0.4713 0.5675 0.6116 0.5928 15.46%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.18 0.22 0.20 0.31 0.37 0.36 0.40 -
P/RPS 0.11 0.14 0.12 0.17 0.20 0.19 0.20 -32.79%
P/EPS -3.47 -1.78 -1.79 -2.70 63.43 8.48 11.25 -
EY -28.83 -56.08 -55.93 -36.99 1.58 11.80 8.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.00 0.35 0.57 0.56 0.50 0.58 -49.10%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 30/11/05 30/08/05 30/05/05 31/03/05 29/11/04 17/08/04 -
Price 0.19 0.18 0.22 0.23 0.31 0.37 0.35 -
P/RPS 0.12 0.11 0.13 0.13 0.17 0.19 0.17 -20.67%
P/EPS -3.66 -1.46 -1.97 -2.01 53.15 8.71 9.84 -
EY -27.31 -68.55 -50.85 -49.85 1.88 11.48 10.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.00 0.39 0.42 0.47 0.52 0.50 -42.06%

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