[KAF] YoY Quarter Result on 30-Sep-2003 [#2]

Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 59.88%
YoY- 27.76%
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 3,856 2,731 2,752 5,841 2,763 4,045 3,848 0.03%
PBT 1,554 7,296 3,593 6,154 4,864 1,170 52 76.11%
Tax -527 -2,063 -1,029 -1,786 -1,445 -343 29 -
NP 1,027 5,233 2,564 4,368 3,419 827 81 52.67%
-
NP to SH 1,028 5,232 2,564 4,368 3,419 827 81 52.69%
-
Tax Rate 33.91% 28.28% 28.64% 29.02% 29.71% 29.32% -55.77% -
Total Cost 2,829 -2,502 188 1,473 -656 3,218 3,767 -4.65%
-
Net Worth 212,224 219,429 208,161 203,500 197,642 188,260 269,811 -3.92%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - 4,459 - 5,983 3,418 2,953 - -
Div Payout % - 85.24% - 136.99% 100.00% 357.14% - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 212,224 219,429 208,161 203,500 197,642 188,260 269,811 -3.92%
NOSH 114,222 118,931 59,627 59,835 59,982 59,071 80,999 5.89%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 26.63% 191.61% 93.17% 74.78% 123.74% 20.44% 2.10% -
ROE 0.48% 2.38% 1.23% 2.15% 1.73% 0.44% 0.03% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 3.38 2.30 4.62 9.76 4.61 6.85 4.75 -5.51%
EPS 0.90 4.40 4.30 7.30 5.70 1.40 0.10 44.20%
DPS 0.00 3.75 0.00 10.00 5.70 5.00 0.00 -
NAPS 1.858 1.845 3.491 3.401 3.295 3.187 3.331 -9.26%
Adjusted Per Share Value based on latest NOSH - 59,835
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 3.20 2.27 2.29 4.85 2.29 3.36 3.20 0.00%
EPS 0.85 4.34 2.13 3.63 2.84 0.69 0.07 51.57%
DPS 0.00 3.70 0.00 4.97 2.84 2.45 0.00 -
NAPS 1.7624 1.8222 1.7287 1.69 1.6413 1.5634 2.2406 -3.92%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.38 1.40 2.95 2.78 2.49 2.00 3.30 -
P/RPS 40.88 60.97 63.92 28.48 54.06 29.21 69.46 -8.45%
P/EPS 153.33 31.82 68.60 38.08 43.68 142.86 3,300.00 -40.02%
EY 0.65 3.14 1.46 2.63 2.29 0.70 0.03 66.92%
DY 0.00 2.68 0.00 3.60 2.29 2.50 0.00 -
P/NAPS 0.74 0.76 0.85 0.82 0.76 0.63 0.99 -4.73%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 20/11/06 28/10/05 24/11/04 20/11/03 22/11/02 15/11/01 10/11/00 -
Price 1.38 1.35 3.02 3.18 2.50 2.25 2.70 -
P/RPS 40.88 58.79 65.43 32.58 54.27 32.86 56.83 -5.34%
P/EPS 153.33 30.69 70.23 43.56 43.86 160.71 2,700.00 -37.98%
EY 0.65 3.26 1.42 2.30 2.28 0.62 0.04 59.11%
DY 0.00 2.78 0.00 3.14 2.28 2.22 0.00 -
P/NAPS 0.74 0.73 0.87 0.94 0.76 0.71 0.81 -1.49%

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