[KAF] YoY Annualized Quarter Result on 31-Aug-2008 [#1]

Announcement Date
23-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
31-Aug-2008 [#1]
Profit Trend
QoQ- -207.75%
YoY--%
View:
Show?
Annualized Quarter Result
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 30/06/07 30/06/06 CAGR
Revenue 45,044 29,016 40,420 21,528 0 40,496 15,732 22.55%
PBT 11,776 40,308 32,928 -18,944 0 24,872 5,604 15.43%
Tax -5,328 -10,408 -6,736 92 0 -7,040 -1,972 21.18%
NP 6,448 29,900 26,192 -18,852 0 17,832 3,632 11.73%
-
NP to SH 6,452 29,904 26,196 -18,848 0 17,836 3,636 11.72%
-
Tax Rate 45.24% 25.82% 20.46% - - 28.30% 35.19% -
Total Cost 38,596 -884 14,228 40,380 0 22,664 12,100 25.13%
-
Net Worth 227,264 226,439 218,180 211,423 0 212,465 213,274 1.23%
Dividend
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 30/06/07 30/06/06 CAGR
Net Worth 227,264 226,439 218,180 211,423 0 212,465 213,274 1.23%
NOSH 120,373 119,999 119,945 120,820 120,513 120,513 113,624 1.12%
Ratio Analysis
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 30/06/07 30/06/06 CAGR
NP Margin 14.31% 103.05% 64.80% -87.57% 0.00% 44.03% 23.09% -
ROE 2.84% 13.21% 12.01% -8.91% 0.00% 8.39% 1.70% -
Per Share
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 30/06/07 30/06/06 CAGR
RPS 37.42 24.18 33.70 17.82 0.00 33.60 13.85 21.18%
EPS 5.36 24.92 21.84 -15.60 0.00 14.80 3.20 10.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.888 1.887 1.819 1.7499 0.00 1.763 1.877 0.11%
Adjusted Per Share Value based on latest NOSH - 120,820
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 30/06/07 30/06/06 CAGR
RPS 37.41 24.10 33.57 17.88 0.00 33.63 13.06 22.56%
EPS 5.36 24.83 21.75 -15.65 0.00 14.81 3.02 11.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8873 1.8805 1.8119 1.7558 0.00 1.7644 1.7711 1.23%
Price Multiplier on Financial Quarter End Date
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 30/06/07 30/06/06 CAGR
Date 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 29/06/07 30/06/06 -
Price 1.35 1.41 1.14 1.32 1.62 1.71 1.33 -
P/RPS 3.61 5.83 3.38 7.41 0.00 5.09 9.61 -17.24%
P/EPS 25.19 5.66 5.22 -8.46 0.00 11.55 41.56 -9.22%
EY 3.97 17.67 19.16 -11.82 0.00 8.65 2.41 10.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.75 0.63 0.75 0.00 0.97 0.71 0.27%
Price Multiplier on Announcement Date
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 30/06/07 30/06/06 CAGR
Date 20/10/11 28/10/10 28/10/09 23/09/08 - 15/08/07 29/08/06 -
Price 1.32 1.43 1.17 1.17 0.00 1.70 1.33 -
P/RPS 3.53 5.91 3.47 6.57 0.00 5.06 9.61 -17.60%
P/EPS 24.63 5.74 5.36 -7.50 0.00 11.49 41.56 -9.61%
EY 4.06 17.43 18.67 -13.33 0.00 8.71 2.41 10.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.76 0.64 0.67 0.00 0.96 0.71 -0.27%

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