[KSK] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Announcement Date
07-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 320.0%
YoY- 1923.85%
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 30/09/05 CAGR
Revenue 10,962 286,851 259,463 280,623 290,751 285,185 278,639 -39.19%
PBT -8,367 21,125 35,045 26,458 20,918 33,845 52,865 -
Tax 32,970 -6,826 -11,236 -67 -6,567 -10,084 -15,678 -
NP 24,603 14,299 23,809 26,391 14,351 23,761 37,187 -6.15%
-
NP to SH 24,603 14,299 23,809 26,391 14,351 23,761 37,187 -6.15%
-
Tax Rate - 32.31% 32.06% 0.25% 31.39% 29.79% 29.66% -
Total Cost -13,641 272,552 235,654 254,232 276,400 261,424 241,452 -
-
Net Worth 413,926 342,205 331,540 164,132 455,345 508,154 490,328 -2.57%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - 135,402 -
Div Payout % - - - - - - 364.11% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 413,926 342,205 331,540 164,132 455,345 508,154 490,328 -2.57%
NOSH 1,491,090 1,489,793 1,488,062 1,484,020 1,494,895 1,503,860 1,499,475 -0.08%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 224.44% 4.98% 9.18% 9.40% 4.94% 8.33% 13.35% -
ROE 5.94% 4.18% 7.18% 16.08% 3.15% 4.68% 7.58% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 30/09/05 CAGR
RPS 0.74 19.25 17.44 18.91 19.45 18.96 18.58 -39.07%
EPS 1.65 0.96 1.60 1.77 0.96 1.58 2.48 -6.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 9.03 -
NAPS 0.2776 0.2297 0.2228 0.1106 0.3046 0.3379 0.327 -2.48%
Adjusted Per Share Value based on latest NOSH - 1,491,016
31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 30/09/05 CAGR
RPS 0.75 19.71 17.83 19.28 19.98 19.60 19.15 -39.23%
EPS 1.69 0.98 1.64 1.81 0.99 1.63 2.56 -6.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 9.30 -
NAPS 0.2844 0.2351 0.2278 0.1128 0.3129 0.3492 0.3369 -2.57%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 30/09/05 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 28/09/07 29/09/06 30/09/05 -
Price 0.54 0.38 0.55 0.25 1.05 1.14 1.10 -
P/RPS 73.45 1.97 3.15 1.32 5.40 6.01 5.92 47.28%
P/EPS 32.73 39.59 34.38 14.06 109.38 72.15 44.35 -4.56%
EY 3.06 2.53 2.91 7.11 0.91 1.39 2.25 4.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.21 -
P/NAPS 1.95 1.65 2.47 2.26 3.45 3.37 3.36 -8.02%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 30/09/05 CAGR
Date 17/05/12 25/05/11 11/05/10 07/05/09 14/11/07 08/11/06 09/11/05 -
Price 0.55 0.40 0.52 0.36 1.00 1.18 1.12 -
P/RPS 74.81 2.08 2.98 1.90 5.14 6.22 6.03 47.28%
P/EPS 33.33 41.68 32.50 20.24 104.17 74.68 45.16 -4.56%
EY 3.00 2.40 3.08 4.94 0.96 1.34 2.21 4.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.06 -
P/NAPS 1.98 1.74 2.33 3.25 3.28 3.49 3.43 -8.10%

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