[KPSCB] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 41.28%
YoY- 227.66%
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 177,776 169,612 195,850 217,483 20,956 18,957 35,773 27.18%
PBT 5,572 -12,018 6,717 9,218 -4,135 -5,617 -7,004 -
Tax -1,410 -1,066 -1,440 -3,342 4,135 5,617 7,004 -
NP 4,162 -13,084 5,277 5,876 0 0 0 -
-
NP to SH 4,151 -13,096 5,277 5,876 -4,603 -5,054 -6,525 -
-
Tax Rate 25.31% - 21.44% 36.26% - - - -
Total Cost 173,614 182,696 190,573 211,607 20,956 18,957 35,773 26.72%
-
Net Worth 123,408 0 99,610 71,535 -15,367 -9,252 4,158 66.26%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 31/01/02 31/01/01 31/01/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 123,408 0 99,610 71,535 -15,367 -9,252 4,158 66.26%
NOSH 140,236 140,280 138,868 138,467 19,797 19,796 19,802 34.11%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 2.34% -7.71% 2.69% 2.70% 0.00% 0.00% 0.00% -
ROE 3.36% 0.00% 5.30% 8.21% 0.00% 0.00% -156.90% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 126.77 120.91 141.03 157.30 105.85 95.76 180.65 -5.17%
EPS 2.96 -9.32 3.80 4.25 -23.25 -25.53 -32.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.00 0.7173 0.5174 -0.7762 -0.4674 0.21 23.96%
Adjusted Per Share Value based on latest NOSH - 138,467
30/09/06 30/09/05 30/09/04 30/09/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 109.21 104.19 120.31 133.60 12.87 11.65 21.98 27.17%
EPS 2.55 -8.05 3.24 3.61 -2.83 -3.10 -4.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7581 0.00 0.6119 0.4394 -0.0944 -0.0568 0.0255 66.30%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 31/01/02 31/01/01 31/01/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 31/01/02 31/01/01 31/01/00 -
Price 0.17 0.22 0.36 0.51 1.21 0.99 1.76 -
P/RPS 0.13 0.18 0.26 0.32 1.14 1.03 0.97 -26.02%
P/EPS 5.74 -2.36 9.47 12.00 -5.20 -3.88 -5.34 -
EY 17.41 -42.43 10.56 8.33 -19.21 -25.79 -18.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.00 0.50 0.99 0.00 0.00 8.38 -43.32%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 31/01/02 31/01/01 31/01/00 CAGR
Date 30/11/06 30/11/05 29/11/04 28/11/03 25/03/02 30/03/01 28/03/00 -
Price 0.22 0.18 0.37 0.57 0.94 0.38 2.46 -
P/RPS 0.17 0.15 0.26 0.36 0.89 0.40 1.36 -26.78%
P/EPS 7.43 -1.93 9.74 13.41 -4.04 -1.49 -7.47 -
EY 13.45 -51.86 10.27 7.46 -24.73 -67.18 -13.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.00 0.52 1.10 0.00 0.00 11.71 -43.83%

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