[KAF] YoY Quarter Result on 30-Sep-2007 [#2]

Announcement Date
23-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ--%
YoY- 273.54%
View:
Show?
Quarter Result
30/11/09 30/11/08 30/11/07 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 6,643 4,599 0 9,480 3,856 2,731 2,752 18.58%
PBT 8,896 -10,342 0 5,283 1,554 7,296 3,593 19.16%
Tax -1,879 0 0 -1,444 -527 -2,063 -1,029 12.35%
NP 7,017 -10,342 0 3,839 1,027 5,233 2,564 21.49%
-
NP to SH 7,018 -10,341 0 3,840 1,028 5,232 2,564 21.50%
-
Tax Rate 21.12% - - 27.33% 33.91% 28.28% 28.64% -
Total Cost -374 14,941 0 5,641 2,829 -2,502 188 -
-
Net Worth 225,235 200,050 0 212,280 212,224 219,429 208,161 1.53%
Dividend
30/11/09 30/11/08 30/11/07 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - 4,499 - 4,459 - -
Div Payout % - - - 117.19% - 85.24% - -
Equity
30/11/09 30/11/08 30/11/07 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 225,235 200,050 0 212,280 212,224 219,429 208,161 1.53%
NOSH 119,965 120,244 119,999 119,999 114,222 118,931 59,627 14.47%
Ratio Analysis
30/11/09 30/11/08 30/11/07 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 105.63% -224.87% 0.00% 40.50% 26.63% 191.61% 93.17% -
ROE 3.12% -5.17% 0.00% 1.81% 0.48% 2.38% 1.23% -
Per Share
30/11/09 30/11/08 30/11/07 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 5.54 3.82 0.00 7.90 3.38 2.30 4.62 3.57%
EPS 5.85 -8.60 0.00 3.20 0.90 4.40 4.30 6.13%
DPS 0.00 0.00 0.00 3.75 0.00 3.75 0.00 -
NAPS 1.8775 1.6637 0.00 1.769 1.858 1.845 3.491 -11.30%
Adjusted Per Share Value based on latest NOSH - 119,999
30/11/09 30/11/08 30/11/07 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 5.52 3.82 0.00 7.87 3.20 2.27 2.29 18.55%
EPS 5.83 -8.59 0.00 3.19 0.85 4.34 2.13 21.50%
DPS 0.00 0.00 0.00 3.74 0.00 3.70 0.00 -
NAPS 1.8705 1.6613 0.00 1.7629 1.7624 1.8222 1.7287 1.53%
Price Multiplier on Financial Quarter End Date
30/11/09 30/11/08 30/11/07 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/11/09 28/11/08 30/11/07 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.24 0.88 1.60 1.61 1.38 1.40 2.95 -
P/RPS 22.39 23.01 0.00 20.38 40.88 60.97 63.92 -18.36%
P/EPS 21.20 -10.23 0.00 50.31 153.33 31.82 68.60 -20.31%
EY 4.72 -9.77 0.00 1.99 0.65 3.14 1.46 25.47%
DY 0.00 0.00 0.00 2.33 0.00 2.68 0.00 -
P/NAPS 0.66 0.53 0.00 0.91 0.74 0.76 0.85 -4.77%
Price Multiplier on Announcement Date
30/11/09 30/11/08 30/11/07 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 20/01/10 15/01/09 - 23/10/07 20/11/06 28/10/05 24/11/04 -
Price 1.28 0.95 0.00 1.63 1.38 1.35 3.02 -
P/RPS 23.12 24.84 0.00 20.63 40.88 58.79 65.43 -18.22%
P/EPS 21.88 -11.05 0.00 50.94 153.33 30.69 70.23 -20.19%
EY 4.57 -9.05 0.00 1.96 0.65 3.26 1.42 25.36%
DY 0.00 0.00 0.00 2.30 0.00 2.78 0.00 -
P/NAPS 0.68 0.57 0.00 0.92 0.74 0.73 0.87 -4.65%

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