[KAF] YoY Cumulative Quarter Result on 30-Jun-2004 [#1]

Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -85.88%
YoY- -22.14%
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 10,124 3,933 2,154 3,376 2,315 4,719 2,365 27.41%
PBT 6,218 1,401 1,610 2,989 3,850 803 248 71.03%
Tax -1,760 -493 -430 -862 -1,118 -274 -61 75.08%
NP 4,458 908 1,180 2,127 2,732 529 187 69.60%
-
NP to SH 4,459 909 1,181 2,127 2,732 529 187 69.61%
-
Tax Rate 28.30% 35.19% 26.71% 28.84% 29.04% 34.12% 24.60% -
Total Cost 5,666 3,025 974 1,249 -417 4,190 2,178 17.26%
-
Net Worth 212,465 213,274 219,075 206,850 200,861 193,437 199,965 1.01%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 212,465 213,274 219,075 206,850 200,861 193,437 199,965 1.01%
NOSH 120,513 113,624 118,100 59,083 59,391 58,777 62,333 11.60%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 44.03% 23.09% 54.78% 63.00% 118.01% 11.21% 7.91% -
ROE 2.10% 0.43% 0.54% 1.03% 1.36% 0.27% 0.09% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 8.40 3.46 1.82 5.71 3.90 8.03 3.79 14.17%
EPS 3.70 0.80 1.00 3.60 4.60 0.90 0.30 51.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.763 1.877 1.855 3.501 3.382 3.291 3.208 -9.49%
Adjusted Per Share Value based on latest NOSH - 59,083
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 8.41 3.27 1.79 2.80 1.92 3.92 1.96 27.46%
EPS 3.70 0.75 0.98 1.77 2.27 0.44 0.16 68.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7644 1.7711 1.8193 1.7178 1.6681 1.6064 1.6606 1.01%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.71 1.33 1.43 2.93 2.68 2.40 2.08 -
P/RPS 20.36 38.42 78.40 51.28 68.76 29.89 54.82 -15.21%
P/EPS 46.22 166.25 143.00 81.39 58.26 266.67 693.33 -36.31%
EY 2.16 0.60 0.70 1.23 1.72 0.38 0.14 57.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.71 0.77 0.84 0.79 0.73 0.65 6.89%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 15/08/07 29/08/06 30/08/05 26/08/04 20/08/03 28/08/02 28/08/01 -
Price 1.70 1.33 1.49 2.93 2.97 2.64 2.43 -
P/RPS 20.24 38.42 81.69 51.28 76.20 32.88 64.05 -17.46%
P/EPS 45.95 166.25 149.00 81.39 64.57 293.33 810.00 -37.99%
EY 2.18 0.60 0.67 1.23 1.55 0.34 0.12 62.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.71 0.80 0.84 0.88 0.80 0.76 3.96%

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