[KAF] YoY Annualized Quarter Result on 30-Jun-2004 [#1]

Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -43.51%
YoY- -22.14%
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 40,496 15,732 8,616 13,504 9,260 18,876 9,460 27.41%
PBT 24,872 5,604 6,440 11,956 15,400 3,212 992 71.03%
Tax -7,040 -1,972 -1,720 -3,448 -4,472 -1,096 -244 75.08%
NP 17,832 3,632 4,720 8,508 10,928 2,116 748 69.60%
-
NP to SH 17,836 3,636 4,724 8,508 10,928 2,116 748 69.61%
-
Tax Rate 28.30% 35.19% 26.71% 28.84% 29.04% 34.12% 24.60% -
Total Cost 22,664 12,100 3,896 4,996 -1,668 16,760 8,712 17.26%
-
Net Worth 212,465 213,274 219,075 206,850 200,861 193,437 199,965 1.01%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 212,465 213,274 219,075 206,850 200,861 193,437 199,965 1.01%
NOSH 120,513 113,624 118,100 59,083 59,391 58,777 62,333 11.60%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 44.03% 23.09% 54.78% 63.00% 118.01% 11.21% 7.91% -
ROE 8.39% 1.70% 2.16% 4.11% 5.44% 1.09% 0.37% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 33.60 13.85 7.30 22.86 15.59 32.11 15.18 14.15%
EPS 14.80 3.20 4.00 14.40 18.40 3.60 1.20 51.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.763 1.877 1.855 3.501 3.382 3.291 3.208 -9.49%
Adjusted Per Share Value based on latest NOSH - 59,083
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 33.63 13.06 7.16 11.21 7.69 15.68 7.86 27.39%
EPS 14.81 3.02 3.92 7.07 9.08 1.76 0.62 69.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7644 1.7711 1.8193 1.7178 1.6681 1.6064 1.6606 1.01%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.71 1.33 1.43 2.93 2.68 2.40 2.08 -
P/RPS 5.09 9.61 19.60 12.82 17.19 7.47 13.71 -15.21%
P/EPS 11.55 41.56 35.75 20.35 14.57 66.67 173.33 -36.31%
EY 8.65 2.41 2.80 4.91 6.87 1.50 0.58 56.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.71 0.77 0.84 0.79 0.73 0.65 6.89%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 15/08/07 29/08/06 30/08/05 26/08/04 20/08/03 28/08/02 28/08/01 -
Price 1.70 1.33 1.49 2.93 2.97 2.64 2.43 -
P/RPS 5.06 9.61 20.42 12.82 19.05 8.22 16.01 -17.45%
P/EPS 11.49 41.56 37.25 20.35 16.14 73.33 202.50 -37.99%
EY 8.71 2.41 2.68 4.91 6.20 1.36 0.49 61.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.71 0.80 0.84 0.88 0.80 0.76 3.96%

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