[KPSCB] YoY Quarter Result on 30-Sep-2003 [#3]

Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -29.4%
YoY- 181.92%
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 59,494 57,100 68,134 81,397 6,298 6,507 10,241 30.19%
PBT 1,089 1,074 3,247 2,567 -1,556 -2,101 -3,117 -
Tax -246 -371 -582 -850 1,556 2,101 3,117 -
NP 843 703 2,665 1,717 0 0 0 -
-
NP to SH 838 693 2,665 1,717 -2,096 -1,969 -2,958 -
-
Tax Rate 22.59% 34.54% 17.92% 33.11% - - - -
Total Cost 58,651 56,397 65,469 79,680 6,298 6,507 10,241 29.91%
-
Net Worth 122,906 0 99,562 71,643 -15,362 -9,258 4,157 66.17%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 31/01/02 31/01/01 31/01/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 122,906 0 99,562 71,643 -15,362 -9,258 4,157 66.17%
NOSH 139,666 143,333 138,802 138,467 19,792 19,808 19,799 34.03%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 1.42% 1.23% 3.91% 2.11% 0.00% 0.00% 0.00% -
ROE 0.68% 0.00% 2.68% 2.40% 0.00% 0.00% -71.14% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 42.60 39.84 49.09 58.78 31.82 32.85 51.72 -2.86%
EPS 0.60 0.51 1.92 1.24 -10.59 -9.94 -14.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.00 0.7173 0.5174 -0.7762 -0.4674 0.21 23.96%
Adjusted Per Share Value based on latest NOSH - 138,467
30/09/06 30/09/05 30/09/04 30/09/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 36.55 35.08 41.86 50.00 3.87 4.00 6.29 30.19%
EPS 0.51 0.43 1.64 1.05 -1.29 -1.21 -1.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.755 0.00 0.6116 0.4401 -0.0944 -0.0569 0.0255 66.20%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 31/01/02 31/01/01 31/01/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 31/01/02 31/01/01 31/01/00 -
Price 0.17 0.22 0.36 0.51 1.21 0.99 1.76 -
P/RPS 0.40 0.55 0.73 0.87 3.80 3.01 3.40 -27.45%
P/EPS 28.33 45.50 18.75 41.13 -11.43 -9.96 -11.78 -
EY 3.53 2.20 5.33 2.43 -8.75 -10.04 -8.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.00 0.50 0.99 0.00 0.00 8.38 -43.32%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 31/01/02 31/01/01 31/01/00 CAGR
Date 30/11/06 30/11/05 29/11/04 28/11/03 25/03/02 30/03/01 28/03/00 -
Price 0.22 0.18 0.37 0.57 0.94 0.38 2.46 -
P/RPS 0.52 0.45 0.75 0.97 2.95 1.16 4.76 -28.25%
P/EPS 36.67 37.23 19.27 45.97 -8.88 -3.82 -16.47 -
EY 2.73 2.69 5.19 2.18 -11.27 -26.16 -6.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.00 0.52 1.10 0.00 0.00 11.71 -43.83%

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