[KAF] YoY Annualized Quarter Result on 30-Jun-2005 [#1]

Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -71.34%
YoY- -44.48%
View:
Show?
Annualized Quarter Result
31/08/07 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 0 40,496 15,732 8,616 13,504 9,260 18,876 -
PBT 0 24,872 5,604 6,440 11,956 15,400 3,212 -
Tax 0 -7,040 -1,972 -1,720 -3,448 -4,472 -1,096 -
NP 0 17,832 3,632 4,720 8,508 10,928 2,116 -
-
NP to SH 0 17,836 3,636 4,724 8,508 10,928 2,116 -
-
Tax Rate - 28.30% 35.19% 26.71% 28.84% 29.04% 34.12% -
Total Cost 0 22,664 12,100 3,896 4,996 -1,668 16,760 -
-
Net Worth 0 212,465 213,274 219,075 206,850 200,861 193,437 -
Dividend
31/08/07 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/07 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 0 212,465 213,274 219,075 206,850 200,861 193,437 -
NOSH 120,513 120,513 113,624 118,100 59,083 59,391 58,777 14.89%
Ratio Analysis
31/08/07 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 0.00% 44.03% 23.09% 54.78% 63.00% 118.01% 11.21% -
ROE 0.00% 8.39% 1.70% 2.16% 4.11% 5.44% 1.09% -
Per Share
31/08/07 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 0.00 33.60 13.85 7.30 22.86 15.59 32.11 -
EPS 0.00 14.80 3.20 4.00 14.40 18.40 3.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 1.763 1.877 1.855 3.501 3.382 3.291 -
Adjusted Per Share Value based on latest NOSH - 118,100
31/08/07 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 0.00 33.63 13.06 7.16 11.21 7.69 15.68 -
EPS 0.00 14.81 3.02 3.92 7.07 9.08 1.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 1.7644 1.7711 1.8193 1.7178 1.6681 1.6064 -
Price Multiplier on Financial Quarter End Date
31/08/07 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 31/08/07 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.62 1.71 1.33 1.43 2.93 2.68 2.40 -
P/RPS 0.00 5.09 9.61 19.60 12.82 17.19 7.47 -
P/EPS 0.00 11.55 41.56 35.75 20.35 14.57 66.67 -
EY 0.00 8.65 2.41 2.80 4.91 6.87 1.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.97 0.71 0.77 0.84 0.79 0.73 -
Price Multiplier on Announcement Date
31/08/07 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date - 15/08/07 29/08/06 30/08/05 26/08/04 20/08/03 28/08/02 -
Price 0.00 1.70 1.33 1.49 2.93 2.97 2.64 -
P/RPS 0.00 5.06 9.61 20.42 12.82 19.05 8.22 -
P/EPS 0.00 11.49 41.56 37.25 20.35 16.14 73.33 -
EY 0.00 8.71 2.41 2.68 4.91 6.20 1.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.96 0.71 0.80 0.84 0.88 0.80 -

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