[KYM] YoY Quarter Result on 31-Jan-2005 [#4]

Announcement Date
31-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jan-2005 [#4]
Profit Trend
QoQ- 64.48%
YoY- 98.84%
View:
Show?
Quarter Result
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 30/09/02 31/01/03 CAGR
Revenue 16,510 16,717 17,904 18,867 16,979 15,755 4,693 28.58%
PBT -12,970 -5,053 34,111 -1,193 -46,153 -6,750 -3,322 31.29%
Tax -257 1,649 87 663 321 -271 1,738 -
NP -13,227 -3,404 34,198 -530 -45,832 -7,021 -1,584 52.84%
-
NP to SH -10,178 2,525 34,940 -530 -45,832 -7,021 -1,584 45.04%
-
Tax Rate - - -0.26% - - - - -
Total Cost 29,737 20,121 -16,294 19,397 62,811 22,776 6,277 36.46%
-
Net Worth 41,387 44,670 60,039 11,415 14,603 4,503 49,525 -3.52%
Dividend
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 30/09/02 31/01/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 30/09/02 31/01/03 CAGR
Net Worth 41,387 44,670 60,039 11,415 14,603 4,503 49,525 -3.52%
NOSH 81,151 81,218 81,134 81,538 81,132 40,938 40,930 14.66%
Ratio Analysis
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 30/09/02 31/01/03 CAGR
NP Margin -80.12% -20.36% 191.01% -2.81% -269.93% -44.56% -33.75% -
ROE -24.59% 5.65% 58.20% -4.64% -313.83% -155.91% -3.20% -
Per Share
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 30/09/02 31/01/03 CAGR
RPS 20.34 20.58 22.07 23.14 20.93 38.48 11.47 12.13%
EPS -12.54 -3.11 43.06 -0.65 -56.49 -17.15 -3.87 26.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.55 0.74 0.14 0.18 0.11 1.21 -15.86%
Adjusted Per Share Value based on latest NOSH - 81,538
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 30/09/02 31/01/03 CAGR
RPS 10.82 10.95 11.73 12.36 11.13 10.32 3.08 28.55%
EPS -6.67 1.65 22.90 -0.35 -30.03 -4.60 -1.04 44.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2712 0.2927 0.3934 0.0748 0.0957 0.0295 0.3245 -3.52%
Price Multiplier on Financial Quarter End Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 30/09/02 31/01/03 CAGR
Date 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/09/02 30/01/03 -
Price 0.50 0.50 0.20 0.50 0.58 0.50 0.41 -
P/RPS 2.46 2.43 0.91 2.16 2.77 1.30 3.58 -7.22%
P/EPS -3.99 16.08 0.46 -76.92 -1.03 -2.92 -10.59 -17.72%
EY -25.08 6.22 215.32 -1.30 -97.40 -34.30 -9.44 21.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.91 0.27 3.57 3.22 4.55 0.34 23.56%
Price Multiplier on Announcement Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 30/09/02 31/01/03 CAGR
Date 31/03/08 30/03/07 29/03/06 31/03/05 31/03/04 20/12/02 28/03/03 -
Price 0.35 0.50 0.34 0.45 0.55 0.45 0.40 -
P/RPS 1.72 2.43 1.54 1.94 2.63 1.17 3.49 -13.18%
P/EPS -2.79 16.08 0.79 -69.23 -0.97 -2.62 -10.34 -23.03%
EY -35.83 6.22 126.66 -1.44 -102.71 -38.11 -9.68 29.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.91 0.46 3.21 3.06 4.09 0.33 15.88%

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