[KPSCB] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 4.96%
YoY- -348.17%
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/01/02 CAGR
Revenue 227,814 250,131 177,776 169,612 195,850 217,483 20,956 43.02%
PBT 9,608 6,186 5,572 -12,018 6,717 9,218 -4,135 -
Tax -1,934 -3,220 -1,410 -1,066 -1,440 -3,342 4,135 -
NP 7,674 2,966 4,162 -13,084 5,277 5,876 0 -
-
NP to SH 7,670 2,964 4,151 -13,096 5,277 5,876 -4,603 -
-
Tax Rate 20.13% 52.05% 25.31% - 21.44% 36.26% - -
Total Cost 220,140 247,165 173,614 182,696 190,573 211,607 20,956 42.28%
-
Net Worth 144,828 124,459 123,408 0 99,610 71,535 -15,367 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/01/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/01/02 CAGR
Net Worth 144,828 124,459 123,408 0 99,610 71,535 -15,367 -
NOSH 147,784 140,473 140,236 140,280 138,868 138,467 19,797 35.18%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/01/02 CAGR
NP Margin 3.37% 1.19% 2.34% -7.71% 2.69% 2.70% 0.00% -
ROE 5.30% 2.38% 3.36% 0.00% 5.30% 8.21% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/01/02 CAGR
RPS 154.15 178.06 126.77 120.91 141.03 157.30 105.85 5.79%
EPS 5.19 2.11 2.96 -9.32 3.80 4.25 -23.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.886 0.88 0.00 0.7173 0.5174 -0.7762 -
Adjusted Per Share Value based on latest NOSH - 143,333
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/01/02 CAGR
RPS 139.95 153.66 109.21 104.19 120.31 133.60 12.87 43.02%
EPS 4.71 1.82 2.55 -8.05 3.24 3.61 -2.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8897 0.7646 0.7581 0.00 0.6119 0.4394 -0.0944 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/01/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 31/01/02 -
Price 0.15 0.22 0.17 0.22 0.36 0.51 1.21 -
P/RPS 0.10 0.12 0.13 0.18 0.26 0.32 1.14 -30.57%
P/EPS 2.89 10.43 5.74 -2.36 9.47 12.00 -5.20 -
EY 34.60 9.59 17.41 -42.43 10.56 8.33 -19.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.25 0.19 0.00 0.50 0.99 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/01/02 CAGR
Date 28/11/08 29/11/07 30/11/06 30/11/05 29/11/04 28/11/03 25/03/02 -
Price 0.11 0.23 0.22 0.18 0.37 0.57 0.94 -
P/RPS 0.07 0.13 0.17 0.15 0.26 0.36 0.89 -31.70%
P/EPS 2.12 10.90 7.43 -1.93 9.74 13.41 -4.04 -
EY 47.18 9.17 13.45 -51.86 10.27 7.46 -24.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.26 0.25 0.00 0.52 1.10 0.00 -

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