[KPSCB] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 83.14%
YoY- 158.77%
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 283,646 275,565 222,053 227,814 250,131 177,776 169,612 8.94%
PBT 14,056 10,938 7,427 9,608 6,186 5,572 -12,018 -
Tax -2,646 1,214 -1,525 -1,934 -3,220 -1,410 -1,066 16.35%
NP 11,410 12,152 5,902 7,674 2,966 4,162 -13,084 -
-
NP to SH 11,408 12,139 5,903 7,670 2,964 4,151 -13,096 -
-
Tax Rate 18.82% -11.10% 20.53% 20.13% 52.05% 25.31% - -
Total Cost 272,236 263,413 216,151 220,140 247,165 173,614 182,696 6.87%
-
Net Worth 175,848 162,198 149,424 144,828 124,459 123,408 0 -
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 175,848 162,198 149,424 144,828 124,459 123,408 0 -
NOSH 147,772 147,856 147,944 147,784 140,473 140,236 140,280 0.87%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 4.02% 4.41% 2.66% 3.37% 1.19% 2.34% -7.71% -
ROE 6.49% 7.48% 3.95% 5.30% 2.38% 3.36% 0.00% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 191.95 186.37 150.09 154.15 178.06 126.77 120.91 8.00%
EPS 7.72 8.21 3.99 5.19 2.11 2.96 -9.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.097 1.01 0.98 0.886 0.88 0.00 -
Adjusted Per Share Value based on latest NOSH - 147,542
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 174.25 169.28 136.41 139.95 153.66 109.21 104.19 8.94%
EPS 7.01 7.46 3.63 4.71 1.82 2.55 -8.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0803 0.9964 0.9179 0.8897 0.7646 0.7581 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.27 0.24 0.20 0.15 0.22 0.17 0.22 -
P/RPS 0.14 0.13 0.13 0.10 0.12 0.13 0.18 -4.10%
P/EPS 3.50 2.92 5.01 2.89 10.43 5.74 -2.36 -
EY 28.59 34.21 19.95 34.60 9.59 17.41 -42.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.22 0.20 0.15 0.25 0.19 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 29/11/11 29/11/10 23/11/09 28/11/08 29/11/07 30/11/06 30/11/05 -
Price 0.30 0.24 0.21 0.11 0.23 0.22 0.18 -
P/RPS 0.16 0.13 0.14 0.07 0.13 0.17 0.15 1.08%
P/EPS 3.89 2.92 5.26 2.12 10.90 7.43 -1.93 -
EY 25.73 34.21 19.00 47.18 9.17 13.45 -51.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.22 0.21 0.11 0.26 0.25 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