[KPSCB] YoY Quarter Result on 30-Jun-2004 [#2]

Announcement Date
17-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 271.48%
YoY- -15.38%
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/10/02 31/10/01 CAGR
Revenue 75,546 60,966 56,015 65,222 73,029 26,668 6,704 53.33%
PBT 2,009 1,683 3,049 2,483 3,744 5,091 -1,087 -
Tax -2,193 1,096 -628 -425 -1,312 -1,288 28 -
NP -184 2,779 2,421 2,058 2,432 3,803 -1,059 -26.57%
-
NP to SH -185 2,775 2,426 2,058 2,432 3,803 -1,059 -26.50%
-
Tax Rate 109.16% -65.12% 20.60% 17.12% 35.04% 25.30% - -
Total Cost 75,730 58,187 53,594 63,164 70,597 22,865 7,763 49.48%
-
Net Worth 136,715 122,632 79,503 96,503 69,229 0 -13,260 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/10/02 31/10/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/10/02 31/10/01 CAGR
Net Worth 136,715 122,632 79,503 96,503 69,229 0 -13,260 -
NOSH 142,307 140,151 140,465 139,054 138,181 59,344 19,794 41.64%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/10/02 31/10/01 CAGR
NP Margin -0.24% 4.56% 4.32% 3.16% 3.33% 14.26% -15.80% -
ROE -0.14% 2.26% 3.05% 2.13% 3.51% 0.00% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/10/02 31/10/01 CAGR
RPS 53.09 43.50 39.88 46.90 52.85 44.94 33.87 8.25%
EPS -0.13 1.98 1.73 1.48 1.76 19.21 -5.35 -48.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9607 0.875 0.566 0.694 0.501 0.00 -0.6699 -
Adjusted Per Share Value based on latest NOSH - 139,054
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/10/02 31/10/01 CAGR
RPS 46.41 37.45 34.41 40.07 44.86 16.38 4.12 53.32%
EPS -0.11 1.70 1.49 1.26 1.49 2.34 -0.65 -26.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8399 0.7533 0.4884 0.5928 0.4253 0.00 -0.0815 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/10/02 31/10/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/10/02 31/10/01 -
Price 0.26 0.19 0.20 0.40 0.51 0.95 1.27 -
P/RPS 0.49 0.44 0.50 0.85 0.96 2.11 3.75 -30.17%
P/EPS -200.00 9.60 11.58 27.03 28.98 14.82 -23.74 45.66%
EY -0.50 10.42 8.64 3.70 3.45 6.75 -4.21 -31.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.22 0.35 0.58 1.02 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/10/02 31/10/01 CAGR
Date 27/08/07 28/08/06 30/08/05 17/08/04 21/08/03 16/01/03 22/01/02 -
Price 0.24 0.16 0.22 0.35 0.56 0.67 1.17 -
P/RPS 0.45 0.37 0.55 0.75 1.06 1.49 3.45 -30.19%
P/EPS -184.62 8.08 12.74 23.65 31.82 10.46 -21.87 45.71%
EY -0.54 12.38 7.85 4.23 3.14 9.56 -4.57 -31.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.18 0.39 0.50 1.12 0.00 0.00 -

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