[KAF] YoY Annualized Quarter Result on 30-Jun-2007 [#1]

Announcement Date
15-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ--%
YoY- 390.54%
View:
Show?
Annualized Quarter Result
31/08/09 31/08/08 31/08/07 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 40,420 21,528 0 40,496 15,732 8,616 13,504 23.60%
PBT 32,928 -18,944 0 24,872 5,604 6,440 11,956 21.63%
Tax -6,736 92 0 -7,040 -1,972 -1,720 -3,448 13.82%
NP 26,192 -18,852 0 17,832 3,632 4,720 8,508 24.28%
-
NP to SH 26,196 -18,848 0 17,836 3,636 4,724 8,508 24.28%
-
Tax Rate 20.46% - - 28.30% 35.19% 26.71% 28.84% -
Total Cost 14,228 40,380 0 22,664 12,100 3,896 4,996 22.42%
-
Net Worth 218,180 211,423 0 212,465 213,274 219,075 206,850 1.03%
Dividend
31/08/09 31/08/08 31/08/07 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/09 31/08/08 31/08/07 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 218,180 211,423 0 212,465 213,274 219,075 206,850 1.03%
NOSH 119,945 120,820 120,513 120,513 113,624 118,100 59,083 14.67%
Ratio Analysis
31/08/09 31/08/08 31/08/07 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 64.80% -87.57% 0.00% 44.03% 23.09% 54.78% 63.00% -
ROE 12.01% -8.91% 0.00% 8.39% 1.70% 2.16% 4.11% -
Per Share
31/08/09 31/08/08 31/08/07 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 33.70 17.82 0.00 33.60 13.85 7.30 22.86 7.79%
EPS 21.84 -15.60 0.00 14.80 3.20 4.00 14.40 8.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.819 1.7499 0.00 1.763 1.877 1.855 3.501 -11.88%
Adjusted Per Share Value based on latest NOSH - 120,513
31/08/09 31/08/08 31/08/07 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 33.57 17.88 0.00 33.63 13.06 7.16 11.21 23.62%
EPS 21.75 -15.65 0.00 14.81 3.02 3.92 7.07 24.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8119 1.7558 0.00 1.7644 1.7711 1.8193 1.7178 1.03%
Price Multiplier on Financial Quarter End Date
31/08/09 31/08/08 31/08/07 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 28/08/09 29/08/08 31/08/07 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.14 1.32 1.62 1.71 1.33 1.43 2.93 -
P/RPS 3.38 7.41 0.00 5.09 9.61 19.60 12.82 -22.71%
P/EPS 5.22 -8.46 0.00 11.55 41.56 35.75 20.35 -23.12%
EY 19.16 -11.82 0.00 8.65 2.41 2.80 4.91 30.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.75 0.00 0.97 0.71 0.77 0.84 -5.40%
Price Multiplier on Announcement Date
31/08/09 31/08/08 31/08/07 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 28/10/09 23/09/08 - 15/08/07 29/08/06 30/08/05 26/08/04 -
Price 1.17 1.17 0.00 1.70 1.33 1.49 2.93 -
P/RPS 3.47 6.57 0.00 5.06 9.61 20.42 12.82 -22.32%
P/EPS 5.36 -7.50 0.00 11.49 41.56 37.25 20.35 -22.73%
EY 18.67 -13.33 0.00 8.71 2.41 2.68 4.91 29.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.67 0.00 0.96 0.71 0.80 0.84 -5.12%

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