[KSK] YoY Quarter Result on 30-Sep-2012 [#3]

Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 3467.61%
YoY- 11365.65%
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 313,600 295,062 286,920 254,966 301,991 298,469 297,949 0.78%
PBT 847,791 9,027 -2,386 32,623 -33,800 46,269 59,379 50.47%
Tax -14,468 -1,759 -1,361 -408 8,384 -13,670 -17,725 -3.07%
NP 833,323 7,268 -3,747 32,215 -25,416 32,599 41,654 58.47%
-
NP to SH 833,323 7,268 -3,747 32,215 -25,416 32,599 41,654 58.47%
-
Tax Rate 1.71% 19.49% - 1.25% - 29.54% 29.85% -
Total Cost -519,723 287,794 290,667 222,751 327,407 265,870 256,295 -
-
Net Worth 1,209,105 390,543 343,225 218,644 453,326 556,887 551,241 12.83%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,209,105 390,543 343,225 218,644 453,326 556,887 551,241 12.83%
NOSH 1,500,131 1,483,265 1,498,800 1,491,435 1,486,315 1,502,258 1,498,345 0.01%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 265.73% 2.46% -1.31% 12.64% -8.42% 10.92% 13.98% -
ROE 68.92% 1.86% -1.09% 14.73% -5.61% 5.85% 7.56% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 20.90 19.89 19.14 17.10 20.32 19.87 19.89 0.76%
EPS 55.55 0.49 -0.25 2.16 -1.71 2.17 2.78 58.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.806 0.2633 0.229 0.1466 0.305 0.3707 0.3679 12.80%
Adjusted Per Share Value based on latest NOSH - 1,500,131
30/09/12 30/09/11 30/09/10 30/09/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 21.55 20.27 19.71 17.52 20.75 20.51 20.47 0.79%
EPS 57.26 0.50 -0.26 2.21 -1.75 2.24 2.86 58.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8308 0.2683 0.2358 0.1502 0.3115 0.3826 0.3788 12.82%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 31/03/08 30/03/07 31/03/06 -
Price 0.65 0.47 0.41 0.69 0.77 1.11 1.25 -
P/RPS 3.11 2.36 2.14 4.04 3.79 5.59 6.29 -10.25%
P/EPS 1.17 95.92 -164.00 31.94 -45.03 51.15 44.96 -42.92%
EY 85.46 1.04 -0.61 3.13 -2.22 1.95 2.22 75.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.79 1.79 4.71 2.52 2.99 3.40 -19.78%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 31/03/08 31/03/07 31/03/06 CAGR
Date 26/11/12 24/11/11 30/11/10 29/10/09 30/05/08 07/05/07 15/05/06 -
Price 0.65 0.47 0.38 0.75 0.73 1.13 1.28 -
P/RPS 3.11 2.36 1.99 4.39 3.59 5.69 6.44 -10.58%
P/EPS 1.17 95.92 -152.00 34.72 -42.69 52.07 46.04 -43.13%
EY 85.46 1.04 -0.66 2.88 -2.34 1.92 2.17 75.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.79 1.66 5.12 2.39 3.05 3.48 -20.07%

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