[KAF] YoY Cumulative Quarter Result on 31-Aug-2007 [#1]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
31-Aug-2007 [#1]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Cumulative Result
31/08/10 31/08/09 31/08/08 31/08/07 30/06/07 30/06/06 30/06/05 CAGR
Revenue 7,254 10,105 5,382 0 10,124 3,933 2,154 26.45%
PBT 10,077 8,232 -4,736 0 6,218 1,401 1,610 42.55%
Tax -2,602 -1,684 23 0 -1,760 -493 -430 41.62%
NP 7,475 6,548 -4,713 0 4,458 908 1,180 42.88%
-
NP to SH 7,476 6,549 -4,712 0 4,459 909 1,181 42.86%
-
Tax Rate 25.82% 20.46% - - 28.30% 35.19% 26.71% -
Total Cost -221 3,557 10,095 0 5,666 3,025 974 -
-
Net Worth 226,439 218,180 211,423 0 212,465 213,274 219,075 0.64%
Dividend
31/08/10 31/08/09 31/08/08 31/08/07 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/10 31/08/09 31/08/08 31/08/07 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 226,439 218,180 211,423 0 212,465 213,274 219,075 0.64%
NOSH 119,999 119,945 120,820 120,513 120,513 113,624 118,100 0.30%
Ratio Analysis
31/08/10 31/08/09 31/08/08 31/08/07 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 103.05% 64.80% -87.57% 0.00% 44.03% 23.09% 54.78% -
ROE 3.30% 3.00% -2.23% 0.00% 2.10% 0.43% 0.54% -
Per Share
31/08/10 31/08/09 31/08/08 31/08/07 30/06/07 30/06/06 30/06/05 CAGR
RPS 6.05 8.42 4.45 0.00 8.40 3.46 1.82 26.14%
EPS 6.23 5.46 -3.90 0.00 3.70 0.80 1.00 42.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.887 1.819 1.7499 0.00 1.763 1.877 1.855 0.33%
Adjusted Per Share Value based on latest NOSH - 120,513
31/08/10 31/08/09 31/08/08 31/08/07 30/06/07 30/06/06 30/06/05 CAGR
RPS 6.02 8.39 4.47 0.00 8.41 3.27 1.79 26.42%
EPS 6.21 5.44 -3.91 0.00 3.70 0.75 0.98 42.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8805 1.8119 1.7558 0.00 1.7644 1.7711 1.8193 0.64%
Price Multiplier on Financial Quarter End Date
31/08/10 31/08/09 31/08/08 31/08/07 30/06/07 30/06/06 30/06/05 CAGR
Date 30/08/10 28/08/09 29/08/08 31/08/07 29/06/07 30/06/06 30/06/05 -
Price 1.41 1.14 1.32 1.62 1.71 1.33 1.43 -
P/RPS 23.33 13.53 29.63 0.00 20.36 38.42 78.40 -20.88%
P/EPS 22.63 20.88 -33.85 0.00 46.22 166.25 143.00 -29.98%
EY 4.42 4.79 -2.95 0.00 2.16 0.60 0.70 42.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.63 0.75 0.00 0.97 0.71 0.77 -0.50%
Price Multiplier on Announcement Date
31/08/10 31/08/09 31/08/08 31/08/07 30/06/07 30/06/06 30/06/05 CAGR
Date 28/10/10 28/10/09 23/09/08 - 15/08/07 29/08/06 30/08/05 -
Price 1.43 1.17 1.17 0.00 1.70 1.33 1.49 -
P/RPS 23.66 13.89 26.27 0.00 20.24 38.42 81.69 -21.30%
P/EPS 22.95 21.43 -30.00 0.00 45.95 166.25 149.00 -30.34%
EY 4.36 4.67 -3.33 0.00 2.18 0.60 0.67 43.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.64 0.67 0.00 0.96 0.71 0.80 -0.98%

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