[KAF] YoY Quarter Result on 31-Mar-2002 [#4]

Announcement Date
15-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- -31.6%
YoY- 159.19%
View:
Show?
Quarter Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 2,843 6,070 1,715 4,833 4,801 33,340 0 -100.00%
PBT 7,406 2,584 6,999 3,232 1,133 24,320 0 -100.00%
Tax -842 608 -2,156 -990 -268 -4,736 0 -100.00%
NP 6,564 3,192 4,843 2,242 865 19,584 0 -100.00%
-
NP to SH 6,564 3,192 4,843 2,242 865 19,584 0 -100.00%
-
Tax Rate 11.37% -23.53% 30.80% 30.63% 23.65% 19.47% - -
Total Cost -3,721 2,878 -3,128 2,591 3,936 13,756 0 -100.00%
-
Net Worth 220,073 208,624 199,340 198,750 197,899 198,242 0 -100.00%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div 8,950 4,516 4,484 4,544 4,633 4,505 - -100.00%
Div Payout % 136.36% 141.51% 92.59% 202.70% 535.71% 23.01% - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 220,073 208,624 199,340 198,750 197,899 198,242 0 -100.00%
NOSH 119,345 60,226 59,790 60,594 61,785 60,073 0 -100.00%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 230.88% 52.59% 282.39% 46.39% 18.02% 58.74% 0.00% -
ROE 2.98% 1.53% 2.43% 1.13% 0.44% 9.88% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 2.38 10.08 2.87 7.98 7.77 55.50 0.00 -100.00%
EPS 5.50 5.30 8.10 3.70 1.40 32.60 0.00 -100.00%
DPS 7.50 7.50 7.50 7.50 7.50 7.50 7.50 0.00%
NAPS 1.844 3.464 3.334 3.28 3.203 3.30 2.75 0.42%
Adjusted Per Share Value based on latest NOSH - 60,594
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 2.36 5.04 1.42 4.01 3.99 27.69 0.00 -100.00%
EPS 5.45 2.65 4.02 1.86 0.72 16.26 0.00 -100.00%
DPS 7.43 3.75 3.72 3.77 3.85 3.74 7.50 0.00%
NAPS 1.8276 1.7325 1.6554 1.6505 1.6435 1.6463 2.75 0.43%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 1.39 3.22 2.38 2.43 1.65 5.20 0.00 -
P/RPS 58.35 31.95 82.97 30.47 21.23 9.37 0.00 -100.00%
P/EPS 25.27 60.75 29.38 65.68 117.86 15.95 0.00 -100.00%
EY 3.96 1.65 3.40 1.52 0.85 6.27 0.00 -100.00%
DY 5.40 2.33 3.15 3.09 4.55 1.44 0.00 -100.00%
P/NAPS 0.75 0.93 0.71 0.74 0.52 1.58 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 27/05/05 24/05/04 30/05/03 15/05/02 15/05/01 22/05/00 - -
Price 1.39 3.30 2.40 2.70 1.58 5.00 0.00 -
P/RPS 58.35 32.74 83.67 33.85 20.33 9.01 0.00 -100.00%
P/EPS 25.27 62.26 29.63 72.97 112.86 15.34 0.00 -100.00%
EY 3.96 1.61 3.38 1.37 0.89 6.52 0.00 -100.00%
DY 5.40 2.27 3.13 2.78 4.75 1.50 0.00 -100.00%
P/NAPS 0.75 0.95 0.72 0.82 0.49 1.52 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