[KSK] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -13.85%
YoY- -76.99%
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 926,841 869,044 816,111 800,245 895,054 865,191 870,062 0.97%
PBT 917,006 50,369 38,637 83,655 5,522 132,938 140,708 33.38%
Tax -35,722 -14,176 -15,338 17,606 -4,218 -39,540 -42,141 -2.50%
NP 881,284 36,193 23,299 101,261 1,304 93,398 98,567 40.02%
-
NP to SH 881,284 36,193 23,299 101,261 1,304 93,398 98,567 40.02%
-
Tax Rate 3.90% 28.14% 39.70% -21.05% 76.39% 29.74% 29.95% -
Total Cost 45,557 832,851 792,812 698,984 893,750 771,793 771,495 -35.26%
-
Net Worth 1,203,719 391,549 339,838 218,644 441,911 555,740 551,945 12.73%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - 27,434 135,473 -
Div Payout % - - - - - 29.37% 137.44% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,203,719 391,549 339,838 218,644 441,911 555,740 551,945 12.73%
NOSH 1,493,448 1,487,085 1,484,012 1,491,435 1,448,888 1,499,165 1,500,258 -0.06%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 95.08% 4.16% 2.85% 12.65% 0.15% 10.80% 11.33% -
ROE 73.21% 9.24% 6.86% 46.31% 0.30% 16.81% 17.86% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 62.06 58.44 54.99 53.66 61.78 57.71 57.99 1.04%
EPS 59.01 2.43 1.57 6.80 0.09 6.23 6.57 40.12%
DPS 0.00 0.00 0.00 0.00 0.00 1.83 9.03 -
NAPS 0.806 0.2633 0.229 0.1466 0.305 0.3707 0.3679 12.80%
Adjusted Per Share Value based on latest NOSH - 1,498,800
30/09/12 30/09/11 30/09/10 30/09/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 63.68 59.71 56.08 54.99 61.50 59.45 59.78 0.97%
EPS 60.55 2.49 1.60 6.96 0.09 6.42 6.77 40.03%
DPS 0.00 0.00 0.00 0.00 0.00 1.89 9.31 -
NAPS 0.8271 0.269 0.2335 0.1502 0.3036 0.3819 0.3792 12.73%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 31/03/08 30/03/07 31/03/06 -
Price 0.65 0.47 0.41 0.69 0.77 1.11 1.25 -
P/RPS 1.05 0.80 0.75 1.29 1.25 1.92 2.16 -10.49%
P/EPS 1.10 19.31 26.11 10.16 855.56 17.82 19.03 -35.47%
EY 90.78 5.18 3.83 9.84 0.12 5.61 5.26 54.92%
DY 0.00 0.00 0.00 0.00 0.00 1.65 7.22 -
P/NAPS 0.81 1.79 1.79 4.71 2.52 2.99 3.40 -19.78%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 31/03/08 31/03/07 31/03/06 CAGR
Date 26/11/12 24/11/11 30/11/10 29/10/09 30/05/08 07/05/07 15/05/06 -
Price 0.65 0.47 0.38 0.75 0.73 1.13 1.28 -
P/RPS 1.05 0.80 0.69 1.40 1.18 1.96 2.21 -10.80%
P/EPS 1.10 19.31 24.20 11.05 811.11 18.14 19.48 -35.70%
EY 90.78 5.18 4.13 9.05 0.12 5.51 5.13 55.51%
DY 0.00 0.00 0.00 0.00 0.00 1.62 7.05 -
P/NAPS 0.81 1.79 1.66 5.12 2.39 3.05 3.48 -20.07%

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