[KMLOONG] YoY Quarter Result on 31-Jan-2002 [#4]

Announcement Date
28-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Jan-2002 [#4]
Profit Trend
QoQ- -24.11%
YoY- -47.92%
View:
Show?
Quarter Result
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 48,444 49,996 44,248 26,524 21,257 0 -
PBT 2,145 4,096 3,576 2,737 3,932 0 -
Tax 168 -518 -1,061 -974 -547 0 -
NP 2,313 3,578 2,515 1,763 3,385 0 -
-
NP to SH 2,313 3,578 2,515 1,763 3,385 0 -
-
Tax Rate -7.83% 12.65% 29.67% 35.59% 13.91% - -
Total Cost 46,131 46,418 41,733 24,761 17,872 0 -
-
Net Worth 223,325 213,400 106,735 168,820 95,814 0 -
Dividend
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div 4,274 4,268 4,269 3,205 1,819 - -
Div Payout % 184.79% 119.28% 169.76% 181.82% 53.75% - -
Equity
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 223,325 213,400 106,735 168,820 95,814 0 -
NOSH 106,854 106,700 106,735 106,848 60,642 0 -
Ratio Analysis
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 4.77% 7.16% 5.68% 6.65% 15.92% 0.00% -
ROE 1.04% 1.68% 2.36% 1.04% 3.53% 0.00% -
Per Share
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 45.34 46.86 41.46 24.82 35.05 0.00 -
EPS 2.17 3.35 2.36 1.65 5.53 0.00 -
DPS 4.00 4.00 4.00 3.00 3.00 0.00 -
NAPS 2.09 2.00 1.00 1.58 1.58 0.00 -
Adjusted Per Share Value based on latest NOSH - 106,848
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 4.95 5.11 4.53 2.71 2.17 0.00 -
EPS 0.24 0.37 0.26 0.18 0.35 0.00 -
DPS 0.44 0.44 0.44 0.33 0.19 0.00 -
NAPS 0.2284 0.2183 0.1092 0.1727 0.098 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 31/01/05 30/01/04 31/01/03 - - - -
Price 1.37 1.40 1.31 0.00 0.00 0.00 -
P/RPS 3.02 2.99 3.16 0.00 0.00 0.00 -
P/EPS 63.29 41.75 55.60 0.00 0.00 0.00 -
EY 1.58 2.40 1.80 0.00 0.00 0.00 -
DY 2.92 2.86 3.05 0.00 0.00 0.00 -
P/NAPS 0.66 0.70 1.31 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 24/03/05 12/04/04 31/03/03 28/03/02 30/03/01 - -
Price 1.07 1.62 1.18 1.46 0.00 0.00 -
P/RPS 2.36 3.46 2.85 5.88 0.00 0.00 -
P/EPS 49.43 48.31 50.08 88.48 0.00 0.00 -
EY 2.02 2.07 2.00 1.13 0.00 0.00 -
DY 3.74 2.47 3.39 2.05 0.00 0.00 -
P/NAPS 0.51 0.81 1.18 0.92 0.00 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