[KAF] YoY Quarter Result on 30-Sep-2002 [#2]

Announcement Date
22-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 546.31%
YoY- 313.42%
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 2,731 2,752 5,841 2,763 4,045 3,848 20,545 2.16%
PBT 7,296 3,593 6,154 4,864 1,170 52 13,084 0.62%
Tax -2,063 -1,029 -1,786 -1,445 -343 29 -3,944 0.69%
NP 5,233 2,564 4,368 3,419 827 81 9,140 0.59%
-
NP to SH 5,232 2,564 4,368 3,419 827 81 9,140 0.59%
-
Tax Rate 28.28% 28.64% 29.02% 29.71% 29.32% -55.77% 30.14% -
Total Cost -2,502 188 1,473 -656 3,218 3,767 11,405 -
-
Net Worth 219,429 208,161 203,500 197,642 188,260 269,811 178,590 -0.21%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 4,459 - 5,983 3,418 2,953 - 4,509 0.01%
Div Payout % 85.24% - 136.99% 100.00% 357.14% - 49.34% -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 219,429 208,161 203,500 197,642 188,260 269,811 178,590 -0.21%
NOSH 118,931 59,627 59,835 59,982 59,071 80,999 60,131 -0.72%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 191.61% 93.17% 74.78% 123.74% 20.44% 2.10% 44.49% -
ROE 2.38% 1.23% 2.15% 1.73% 0.44% 0.03% 5.12% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 2.30 4.62 9.76 4.61 6.85 4.75 34.17 2.91%
EPS 4.40 4.30 7.30 5.70 1.40 0.10 15.20 1.32%
DPS 3.75 0.00 10.00 5.70 5.00 0.00 7.50 0.73%
NAPS 1.845 3.491 3.401 3.295 3.187 3.331 2.97 0.50%
Adjusted Per Share Value based on latest NOSH - 59,982
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 2.27 2.29 4.85 2.29 3.36 3.20 17.06 2.16%
EPS 4.34 2.13 3.63 2.84 0.69 0.07 7.59 0.59%
DPS 3.70 0.00 4.97 2.84 2.45 0.00 3.75 0.01%
NAPS 1.8222 1.7287 1.69 1.6413 1.5634 2.2406 1.4831 -0.21%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 1.40 2.95 2.78 2.49 2.00 3.30 0.00 -
P/RPS 60.97 63.92 28.48 54.06 29.21 69.46 0.00 -100.00%
P/EPS 31.82 68.60 38.08 43.68 142.86 3,300.00 0.00 -100.00%
EY 3.14 1.46 2.63 2.29 0.70 0.03 0.00 -100.00%
DY 2.68 0.00 3.60 2.29 2.50 0.00 0.00 -100.00%
P/NAPS 0.76 0.85 0.82 0.76 0.63 0.99 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 28/10/05 24/11/04 20/11/03 22/11/02 15/11/01 10/11/00 02/11/99 -
Price 1.35 3.02 3.18 2.50 2.25 2.70 0.00 -
P/RPS 58.79 65.43 32.58 54.27 32.86 56.83 0.00 -100.00%
P/EPS 30.69 70.23 43.56 43.86 160.71 2,700.00 0.00 -100.00%
EY 3.26 1.42 2.30 2.28 0.62 0.04 0.00 -100.00%
DY 2.78 0.00 3.14 2.28 2.22 0.00 0.00 -100.00%
P/NAPS 0.73 0.87 0.94 0.76 0.71 0.81 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