[KAF] YoY Annualized Quarter Result on 30-Jun-2002 [#1]

Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- -67.62%
YoY- 182.89%
View:
Show?
Annualized Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 8,616 13,504 9,260 18,876 9,460 52,292 0 -100.00%
PBT 6,440 11,956 15,400 3,212 992 9,540 0 -100.00%
Tax -1,720 -3,448 -4,472 -1,096 -244 -2,364 0 -100.00%
NP 4,720 8,508 10,928 2,116 748 7,176 0 -100.00%
-
NP to SH 4,724 8,508 10,928 2,116 748 7,176 0 -100.00%
-
Tax Rate 26.71% 28.84% 29.04% 34.12% 24.60% 24.78% - -
Total Cost 3,896 4,996 -1,668 16,760 8,712 45,116 0 -100.00%
-
Net Worth 219,075 206,850 200,861 193,437 199,965 199,074 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 219,075 206,850 200,861 193,437 199,965 199,074 0 -100.00%
NOSH 118,100 59,083 59,391 58,777 62,333 59,800 60,059 -0.71%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 54.78% 63.00% 118.01% 11.21% 7.91% 13.72% 0.00% -
ROE 2.16% 4.11% 5.44% 1.09% 0.37% 3.60% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 7.30 22.86 15.59 32.11 15.18 87.44 0.00 -100.00%
EPS 4.00 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 0.00 -
NAPS 1.855 3.501 3.382 3.291 3.208 3.329 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 58,777
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 7.16 11.21 7.69 15.68 7.86 43.43 0.00 -100.00%
EPS 3.92 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 0.00 -
NAPS 1.8193 1.7178 1.6681 1.6064 1.6606 1.6532 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 1.43 2.93 2.68 2.40 2.08 3.98 0.00 -
P/RPS 19.60 12.82 17.19 7.47 13.71 4.55 0.00 -100.00%
P/EPS 35.75 20.35 14.57 66.67 173.33 33.17 0.00 -100.00%
EY 2.80 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 0.00 -
P/NAPS 0.77 0.84 0.79 0.73 0.65 1.20 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/08/05 26/08/04 20/08/03 28/08/02 28/08/01 08/08/00 - -
Price 1.49 2.93 2.97 2.64 2.43 3.98 0.00 -
P/RPS 20.42 12.82 19.05 8.22 16.01 4.55 0.00 -100.00%
P/EPS 37.25 20.35 16.14 73.33 202.50 33.17 0.00 -100.00%
EY 2.68 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 0.00 -
P/NAPS 0.80 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