[KKB] YoY Cumulative Quarter Result on 30-Jun-2002 [#2]

Announcement Date
27-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 41.23%
YoY- 20.39%
View:
Show?
Cumulative Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 34,290 29,894 26,699 22,687 24,899 27,204 25,081 -0.33%
PBT 3,714 3,196 778 590 1,420 5,474 1,581 -0.90%
Tax -966 -721 -307 650 -390 -1,522 -254 -1.41%
NP 2,748 2,475 471 1,240 1,030 3,952 1,327 -0.77%
-
NP to SH 2,693 2,475 471 1,240 1,030 3,952 1,327 -0.74%
-
Tax Rate 26.01% 22.56% 39.46% -110.17% 27.46% 27.80% 16.07% -
Total Cost 31,542 27,419 26,228 21,447 23,869 23,252 23,754 -0.30%
-
Net Worth 79,198 74,780 71,515 70,519 65,390 59,264 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 79,198 74,780 71,515 70,519 65,390 59,264 0 -100.00%
NOSH 48,291 48,245 47,676 47,328 42,738 15,235 15,028 -1.23%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 8.01% 8.28% 1.76% 5.47% 4.14% 14.53% 5.29% -
ROE 3.40% 3.31% 0.66% 1.76% 1.58% 6.67% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 71.01 61.96 56.00 47.94 58.26 178.56 166.89 0.91%
EPS 5.58 5.13 0.99 2.62 2.41 25.94 8.83 0.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.55 1.50 1.49 1.53 3.89 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 47,631
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 11.88 10.35 9.25 7.86 8.62 9.42 8.69 -0.33%
EPS 0.93 0.86 0.16 0.43 0.36 1.37 0.46 -0.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2743 0.259 0.2477 0.2442 0.2265 0.2053 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 1.18 1.40 1.37 1.45 1.31 2.12 0.00 -
P/RPS 1.66 2.26 2.45 3.02 2.25 1.19 0.00 -100.00%
P/EPS 21.16 27.29 138.68 55.34 54.36 8.17 0.00 -100.00%
EY 4.73 3.66 0.72 1.81 1.84 12.24 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.90 0.91 0.97 0.86 0.54 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 09/08/05 10/08/04 27/08/03 27/08/02 20/09/01 28/08/00 - -
Price 1.33 1.42 1.57 1.42 1.36 2.00 0.00 -
P/RPS 1.87 2.29 2.80 2.96 2.33 1.12 0.00 -100.00%
P/EPS 23.85 27.68 158.92 54.20 56.43 7.71 0.00 -100.00%
EY 4.19 3.61 0.63 1.85 1.77 12.97 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.92 1.05 0.95 0.89 0.51 0.00 -100.00%

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