[KYM] YoY Annual (Unaudited) Result on 31-Jan-2004 [#4]

Announcement Date
31-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jan-2004 [#4]
Profit Trend
YoY- -796.77%
View:
Show?
Annual (Unaudited) Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 30/09/00 30/09/99 CAGR
Revenue 70,638 73,031 78,553 67,480 89,198 105,589 85,448 0.20%
PBT -7,890 27,606 -6,035 -53,775 -7,330 -10,508 -43,118 1.84%
Tax 1,649 93 -182 -58 1,327 10,508 43,118 3.58%
NP -6,241 27,699 -6,217 -53,833 -6,003 0 0 -100.00%
-
NP to SH -5,372 28,695 -6,217 -53,833 -6,003 -11,183 -42,991 2.26%
-
Tax Rate - -0.34% - - - - - -
Total Cost 76,879 45,332 84,770 121,313 95,201 105,589 85,448 0.11%
-
Net Worth 44,641 43,816 31,653 14,604 49,547 30,539 46,902 0.05%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 30/09/00 30/09/99 CAGR
Net Worth 44,641 43,816 31,653 14,604 49,547 30,539 46,902 0.05%
NOSH 81,165 81,140 81,161 81,134 40,948 40,183 39,747 -0.76%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 30/09/00 30/09/99 CAGR
NP Margin -8.84% 37.93% -7.91% -79.78% -6.73% 0.00% 0.00% -
ROE -12.03% 65.49% -19.64% -368.61% -12.12% -36.62% -91.66% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 30/09/00 30/09/99 CAGR
RPS 87.03 90.01 96.79 83.17 217.83 262.77 214.98 0.98%
EPS -6.62 35.37 -7.66 -66.35 -14.66 -27.32 -108.16 3.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.54 0.39 0.18 1.21 0.76 1.18 0.82%
Adjusted Per Share Value based on latest NOSH - 81,132
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 30/09/00 30/09/99 CAGR
RPS 46.29 47.86 51.48 44.22 58.45 69.19 55.99 0.20%
EPS -3.52 18.80 -4.07 -35.28 -3.93 -7.33 -28.17 2.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2925 0.2871 0.2074 0.0957 0.3247 0.2001 0.3074 0.05%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 30/09/00 30/09/99 CAGR
Date 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 29/09/00 - -
Price 0.50 0.20 0.50 0.58 0.41 1.53 0.00 -
P/RPS 0.57 0.22 0.52 0.70 0.19 0.58 0.00 -100.00%
P/EPS -7.55 0.57 -6.53 -0.87 -2.80 -5.50 0.00 -100.00%
EY -13.24 176.82 -15.32 -114.40 -35.76 -18.19 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.37 1.28 3.22 0.34 2.01 0.00 -100.00%
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 30/09/00 30/09/99 CAGR
Date 30/03/07 29/03/06 31/03/05 31/03/04 28/03/03 30/11/00 30/11/99 -
Price 0.50 0.34 0.45 0.55 0.40 1.22 0.00 -
P/RPS 0.57 0.38 0.46 0.66 0.18 0.46 0.00 -100.00%
P/EPS -7.55 0.96 -5.87 -0.83 -2.73 -4.38 0.00 -100.00%
EY -13.24 104.01 -17.02 -120.64 -36.65 -22.81 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.63 1.15 3.06 0.33 1.61 0.00 -100.00%

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