[KSK] YoY Annualized Quarter Result on 31-Dec-2006 [#2]

Announcement Date
08-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 27.94%
YoY- 6.83%
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 1,058,382 545,279 1,186,126 1,133,444 1,144,226 1,183,134 0 -
PBT 82,046 51,032 78,644 173,338 162,658 192,462 0 -
Tax -27,954 18,014 -25,204 -51,740 -48,832 -158,924 0 -
NP 54,092 69,046 53,440 121,598 113,826 33,538 0 -
-
NP to SH 54,092 69,046 53,440 121,598 113,826 135,688 0 -
-
Tax Rate 34.07% -35.30% 32.05% 29.85% 30.02% 82.57% - -
Total Cost 1,004,290 476,233 1,132,686 1,011,846 1,030,400 1,149,596 0 -
-
Net Worth 338,074 300,294 480,810 524,222 510,715 305,690 0 -
Dividend
30/06/10 30/06/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - 54,944 271,200 - - -
Div Payout % - - - 45.19% 238.26% - - -
Equity
30/06/10 30/06/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 338,074 300,294 480,810 524,222 510,715 305,690 0 -
NOSH 1,486,043 1,489,556 1,492,737 1,501,209 1,501,662 980,404 0 -
Ratio Analysis
30/06/10 30/06/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 5.11% 12.66% 4.51% 10.73% 9.95% 2.83% 0.00% -
ROE 16.00% 22.99% 11.11% 23.20% 22.29% 44.39% 0.00% -
Per Share
30/06/10 30/06/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 71.22 36.61 79.46 75.50 76.20 120.68 0.00 -
EPS 3.64 4.64 3.58 8.10 7.58 13.84 0.00 -
DPS 0.00 0.00 0.00 3.66 18.06 0.00 0.00 -
NAPS 0.2275 0.2016 0.3221 0.3492 0.3401 0.3118 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,499,514
30/06/10 30/06/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 72.72 37.47 81.50 77.88 78.62 81.29 0.00 -
EPS 3.72 4.74 3.67 8.36 7.82 9.32 0.00 -
DPS 0.00 0.00 0.00 3.78 18.63 0.00 0.00 -
NAPS 0.2323 0.2063 0.3304 0.3602 0.3509 0.21 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 30/06/10 30/06/09 31/12/07 29/12/06 30/12/05 - - -
Price 0.50 0.38 0.95 1.12 1.23 0.00 0.00 -
P/RPS 0.70 1.04 1.20 1.48 1.61 0.00 0.00 -
P/EPS 13.74 8.20 26.54 13.83 16.23 0.00 0.00 -
EY 7.28 12.20 3.77 7.23 6.16 0.00 0.00 -
DY 0.00 0.00 0.00 3.27 14.68 0.00 0.00 -
P/NAPS 2.20 1.88 2.95 3.21 3.62 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 30/08/10 27/08/09 25/02/08 08/02/07 20/02/06 24/01/05 - -
Price 0.44 0.58 0.86 1.24 1.33 0.00 0.00 -
P/RPS 0.62 1.58 1.08 1.64 1.75 0.00 0.00 -
P/EPS 12.09 12.51 24.02 15.31 17.55 0.00 0.00 -
EY 8.27 7.99 4.16 6.53 5.70 0.00 0.00 -
DY 0.00 0.00 0.00 2.95 13.58 0.00 0.00 -
P/NAPS 1.93 2.88 2.67 3.55 3.91 0.00 0.00 -

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