[KPSCB] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -5.81%
YoY- 227.66%
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 237,034 226,149 261,133 289,977 27,941 25,276 47,697 27.18%
PBT 7,429 -16,024 8,956 12,290 -5,513 -7,489 -9,338 -
Tax -1,880 -1,421 -1,920 -4,456 5,513 7,489 9,338 -
NP 5,549 -17,445 7,036 7,834 0 0 0 -
-
NP to SH 5,534 -17,461 7,036 7,834 -6,137 -6,738 -8,700 -
-
Tax Rate 25.31% - 21.44% 36.26% - - - -
Total Cost 231,485 243,594 254,097 282,142 27,941 25,276 47,697 26.72%
-
Net Worth 123,408 0 99,610 71,535 -15,367 -9,252 4,158 66.26%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 31/01/02 31/01/01 31/01/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 123,408 0 99,610 71,535 -15,367 -9,252 4,158 66.26%
NOSH 140,236 140,280 138,868 138,467 19,797 19,796 19,802 34.11%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 2.34% -7.71% 2.69% 2.70% 0.00% 0.00% 0.00% -
ROE 4.48% 0.00% 7.06% 10.95% 0.00% 0.00% -209.21% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 169.02 161.21 188.04 209.74 141.13 127.68 240.86 -5.17%
EPS 3.95 -12.43 5.07 5.67 -31.00 -34.04 -43.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.00 0.7173 0.5174 -0.7762 -0.4674 0.21 23.96%
Adjusted Per Share Value based on latest NOSH - 138,467
30/09/06 30/09/05 30/09/04 30/09/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 145.77 139.07 160.59 178.33 17.18 15.54 29.33 27.18%
EPS 3.40 -10.74 4.33 4.82 -3.77 -4.14 -5.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7589 0.00 0.6126 0.4399 -0.0945 -0.0569 0.0256 66.23%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 31/01/02 31/01/01 31/01/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 31/01/02 31/01/01 31/01/00 -
Price 0.17 0.22 0.36 0.51 1.21 0.99 1.76 -
P/RPS 0.10 0.14 0.19 0.24 0.86 0.78 0.73 -25.77%
P/EPS 4.31 -1.77 7.11 9.00 -3.90 -2.91 -4.01 -
EY 23.22 -56.58 14.07 11.11 -25.62 -34.38 -24.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.00 0.50 0.99 0.00 0.00 8.38 -43.32%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 31/01/02 31/01/01 31/01/00 CAGR
Date 30/11/06 30/11/05 29/11/04 28/11/03 25/03/02 30/03/01 28/03/00 -
Price 0.22 0.18 0.37 0.57 0.94 0.38 2.46 -
P/RPS 0.13 0.11 0.20 0.27 0.67 0.30 1.02 -26.57%
P/EPS 5.57 -1.45 7.30 10.06 -3.03 -1.12 -5.60 -
EY 17.94 -69.15 13.69 9.94 -32.98 -89.58 -17.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.00 0.52 1.10 0.00 0.00 11.71 -43.83%

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