[KPSCB] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -16.47%
YoY- 131.7%
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 296,070 303,752 333,508 237,034 226,149 261,133 289,977 0.34%
PBT 9,902 12,810 8,248 7,429 -16,024 8,956 12,290 -3.53%
Tax -2,033 -2,578 -4,293 -1,880 -1,421 -1,920 -4,456 -12.24%
NP 7,869 10,232 3,954 5,549 -17,445 7,036 7,834 0.07%
-
NP to SH 7,870 10,226 3,952 5,534 -17,461 7,036 7,834 0.07%
-
Tax Rate 20.53% 20.12% 52.05% 25.31% - 21.44% 36.26% -
Total Cost 288,201 293,520 329,553 231,485 243,594 254,097 282,142 0.35%
-
Net Worth 149,424 144,828 124,459 123,408 0 99,610 71,535 13.04%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 149,424 144,828 124,459 123,408 0 99,610 71,535 13.04%
NOSH 147,944 147,784 140,473 140,236 140,280 138,868 138,467 1.10%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 2.66% 3.37% 1.19% 2.34% -7.71% 2.69% 2.70% -
ROE 5.27% 7.06% 3.18% 4.48% 0.00% 7.06% 10.95% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 200.12 205.54 237.42 169.02 161.21 188.04 209.74 -0.77%
EPS 5.32 6.92 2.81 3.95 -12.43 5.07 5.67 -1.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.98 0.886 0.88 0.00 0.7173 0.5174 11.78%
Adjusted Per Share Value based on latest NOSH - 139,666
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 181.88 186.60 204.88 145.61 138.93 160.42 178.14 0.34%
EPS 4.84 6.28 2.43 3.40 -10.73 4.32 4.81 0.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9179 0.8897 0.7646 0.7581 0.00 0.6119 0.4394 13.05%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.20 0.15 0.22 0.17 0.22 0.36 0.51 -
P/RPS 0.10 0.07 0.09 0.10 0.14 0.19 0.24 -13.56%
P/EPS 3.76 2.17 7.82 4.31 -1.77 7.11 9.00 -13.52%
EY 26.60 46.13 12.79 23.22 -56.58 14.07 11.11 15.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.15 0.25 0.19 0.00 0.50 0.99 -23.38%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 23/11/09 28/11/08 29/11/07 30/11/06 30/11/05 29/11/04 28/11/03 -
Price 0.21 0.11 0.23 0.22 0.18 0.37 0.57 -
P/RPS 0.10 0.05 0.10 0.13 0.11 0.20 0.27 -15.24%
P/EPS 3.95 1.59 8.18 5.57 -1.45 7.30 10.06 -14.41%
EY 25.33 62.91 12.23 17.94 -69.15 13.69 9.94 16.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.11 0.26 0.25 0.00 0.52 1.10 -24.09%

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