[KPSCB] YoY Annualized Quarter Result on 31-Oct-2001 [#2]

Announcement Date
22-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
31-Oct-2001 [#2]
Profit Trend
QoQ- 13.43%
YoY- 18.74%
View:
Show?
Annualized Quarter Result
30/06/04 30/06/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
Revenue 255,432 272,170 70,434 29,316 24,900 51,064 87,956 -1.12%
PBT 6,940 13,304 8,990 -5,160 -7,032 -7,774 -7,478 -
Tax -1,716 -4,986 -2,576 146 7,032 7,774 7,478 -
NP 5,224 8,318 6,414 -5,014 0 0 0 -100.00%
-
NP to SH 5,224 8,318 6,414 -5,014 -6,170 -7,134 -6,204 -
-
Tax Rate 24.73% 37.48% 28.65% - - - - -
Total Cost 250,208 263,852 64,020 34,330 24,900 51,064 87,956 -1.10%
-
Net Worth 96,421 69,224 0 -13,265 -7,152 7,126 0 -100.00%
Dividend
30/06/04 30/06/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 30/06/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
Net Worth 96,421 69,224 0 -13,265 -7,152 7,126 0 -100.00%
NOSH 138,936 138,172 39,556 19,802 19,801 19,794 19,795 -2.04%
Ratio Analysis
30/06/04 30/06/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
NP Margin 2.05% 3.06% 9.11% -17.10% 0.00% 0.00% 0.00% -
ROE 5.42% 12.02% 0.00% 0.00% 0.00% -100.11% 0.00% -
Per Share
30/06/04 30/06/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
RPS 183.85 196.98 178.06 148.04 125.75 257.97 444.32 0.93%
EPS 3.76 6.02 32.40 -25.32 -31.16 -36.04 -31.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.694 0.501 0.00 -0.6699 -0.3612 0.36 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 19,794
30/06/04 30/06/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
RPS 157.08 167.38 43.31 18.03 15.31 31.40 54.09 -1.12%
EPS 3.21 5.12 3.94 -3.08 -3.79 -4.39 -3.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.593 0.4257 0.00 -0.0816 -0.044 0.0438 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/04 30/06/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
Date 30/06/04 30/06/03 31/10/02 31/10/01 31/10/00 - - -
Price 0.40 0.51 0.95 1.27 1.29 0.00 0.00 -
P/RPS 0.22 0.26 0.53 0.86 1.03 0.00 0.00 -100.00%
P/EPS 10.64 8.47 5.86 -5.02 -4.14 0.00 0.00 -100.00%
EY 9.40 11.80 17.07 -19.94 -24.16 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 1.02 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/04 30/06/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
Date 17/08/04 21/08/03 16/01/03 22/01/02 22/12/00 14/12/99 - -
Price 0.35 0.56 0.67 1.17 1.00 0.00 0.00 -
P/RPS 0.19 0.28 0.38 0.79 0.80 0.00 0.00 -100.00%
P/EPS 9.31 9.30 4.13 -4.62 -3.21 0.00 0.00 -100.00%
EY 10.74 10.75 24.20 -21.64 -31.16 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 1.12 0.00 0.00 0.00 0.00 0.00 -100.00%

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