[KSK] YoY Quarter Result on 30-Jun-2008 [#4]

Announcement Date
06-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- -1092.53%
YoY- -233.55%
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 8,658 280,825 257,012 308,038 318,784 296,273 309,024 -42.27%
PBT 9,877 -9,001 18,698 -319,927 -119,557 -97,992 76,002 -26.91%
Tax 1,255 714 -7,838 16,834 28,687 29,244 -15,985 -
NP 11,132 -8,287 10,860 -303,093 -90,870 -68,748 60,017 -22.81%
-
NP to SH 11,132 -8,287 10,860 -303,093 -90,870 -68,748 60,017 -22.81%
-
Tax Rate -12.71% - 41.92% - - - 21.03% -
Total Cost -2,474 289,112 246,152 611,131 409,654 365,021 249,007 -
-
Net Worth 391,356 328,837 299,914 151,993 463,665 502,697 550,956 -5.12%
Dividend
31/12/11 31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 391,356 328,837 299,914 151,993 463,665 502,697 550,956 -5.12%
NOSH 1,496,582 1,494,035 1,487,671 1,488,668 1,500,048 1,498,800 1,500,425 -0.03%
Ratio Analysis
31/12/11 31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 128.57% -2.95% 4.23% -98.39% -28.51% -23.20% 19.42% -
ROE 2.84% -2.52% 3.62% -199.41% -19.60% -13.68% 10.89% -
Per Share
31/12/11 31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 0.58 18.80 17.28 20.69 21.25 19.77 20.60 -42.22%
EPS 0.75 -0.56 0.73 -20.36 -6.06 -4.58 4.00 -22.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2615 0.2201 0.2016 0.1021 0.3091 0.3354 0.3672 -5.08%
Adjusted Per Share Value based on latest NOSH - 1,488,668
31/12/11 31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 0.59 19.30 17.66 21.17 21.90 20.36 21.23 -42.34%
EPS 0.76 -0.57 0.75 -20.83 -6.24 -4.72 4.12 -22.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2689 0.2259 0.2061 0.1044 0.3186 0.3454 0.3786 -5.12%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/12/11 30/12/10 31/12/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.58 0.38 0.69 0.69 1.06 1.25 1.18 -
P/RPS 100.26 2.02 3.99 3.33 4.99 6.32 5.73 55.24%
P/EPS 77.98 -68.51 94.52 -3.39 -17.50 -27.25 29.50 16.11%
EY 1.28 -1.46 1.06 -29.51 -5.71 -3.67 3.39 -13.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 1.73 3.42 6.76 3.43 3.73 3.21 -5.50%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 27/02/12 28/02/11 23/02/10 06/10/08 29/08/07 29/08/06 09/09/05 -
Price 0.57 0.37 0.68 0.50 1.04 1.17 1.18 -
P/RPS 98.53 1.97 3.94 2.42 4.89 5.92 5.73 54.83%
P/EPS 76.63 -66.71 93.15 -2.46 -17.17 -25.51 29.50 15.80%
EY 1.30 -1.50 1.07 -40.72 -5.82 -3.92 3.39 -13.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 1.68 3.37 4.90 3.36 3.49 3.21 -5.77%

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