[KAF] YoY Annualized Quarter Result on 30-Jun-2001 [#1]

Announcement Date
28-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Jun-2001 [#1]
Profit Trend
QoQ- -58.81%
YoY- -89.58%
View:
Show?
Annualized Quarter Result
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 13,504 9,260 18,876 9,460 52,292 0 -100.00%
PBT 11,956 15,400 3,212 992 9,540 0 -100.00%
Tax -3,448 -4,472 -1,096 -244 -2,364 0 -100.00%
NP 8,508 10,928 2,116 748 7,176 0 -100.00%
-
NP to SH 8,508 10,928 2,116 748 7,176 0 -100.00%
-
Tax Rate 28.84% 29.04% 34.12% 24.60% 24.78% - -
Total Cost 4,996 -1,668 16,760 8,712 45,116 0 -100.00%
-
Net Worth 206,850 200,861 193,437 199,965 199,074 0 -100.00%
Dividend
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 206,850 200,861 193,437 199,965 199,074 0 -100.00%
NOSH 59,083 59,391 58,777 62,333 59,800 60,059 0.01%
Ratio Analysis
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 63.00% 118.01% 11.21% 7.91% 13.72% 0.00% -
ROE 4.11% 5.44% 1.09% 0.37% 3.60% 0.00% -
Per Share
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 22.86 15.59 32.11 15.18 87.44 0.00 -100.00%
EPS 14.40 18.40 3.60 1.20 12.00 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.501 3.382 3.291 3.208 3.329 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 62,333
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 11.21 7.69 15.68 7.86 43.43 0.00 -100.00%
EPS 7.07 9.08 1.76 0.62 5.96 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7178 1.6681 1.6064 1.6606 1.6532 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 2.93 2.68 2.40 2.08 3.98 0.00 -
P/RPS 12.82 17.19 7.47 13.71 4.55 0.00 -100.00%
P/EPS 20.35 14.57 66.67 173.33 33.17 0.00 -100.00%
EY 4.91 6.87 1.50 0.58 3.02 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.79 0.73 0.65 1.20 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 26/08/04 20/08/03 28/08/02 28/08/01 08/08/00 - -
Price 2.93 2.97 2.64 2.43 3.98 0.00 -
P/RPS 12.82 19.05 8.22 16.01 4.55 0.00 -100.00%
P/EPS 20.35 16.14 73.33 202.50 33.17 0.00 -100.00%
EY 4.91 6.20 1.36 0.49 3.02 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.88 0.80 0.76 1.20 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