[KPSCB] YoY Quarter Result on 30-Sep-2005 [#3]

Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -71.43%
YoY- -74.0%
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/01/02 CAGR
Revenue 68,345 107,002 59,494 57,100 68,134 81,397 6,298 42.98%
PBT 4,637 1,754 1,089 1,074 3,247 2,567 -1,556 -
Tax -1,154 -236 -246 -371 -582 -850 1,556 -
NP 3,483 1,518 843 703 2,665 1,717 0 -
-
NP to SH 3,483 1,515 838 693 2,665 1,717 -2,096 -
-
Tax Rate 24.89% 13.45% 22.59% 34.54% 17.92% 33.11% - -
Total Cost 64,862 105,484 58,651 56,397 65,469 79,680 6,298 41.86%
-
Net Worth 144,591 124,286 122,906 0 99,562 71,643 -15,362 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/01/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/01/02 CAGR
Net Worth 144,591 124,286 122,906 0 99,562 71,643 -15,362 -
NOSH 147,542 140,277 139,666 143,333 138,802 138,467 19,792 35.15%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/01/02 CAGR
NP Margin 5.10% 1.42% 1.42% 1.23% 3.91% 2.11% 0.00% -
ROE 2.41% 1.22% 0.68% 0.00% 2.68% 2.40% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/01/02 CAGR
RPS 46.32 76.28 42.60 39.84 49.09 58.78 31.82 5.79%
EPS 2.31 1.08 0.60 0.51 1.92 1.24 -10.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.886 0.88 0.00 0.7173 0.5174 -0.7762 -
Adjusted Per Share Value based on latest NOSH - 143,333
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/01/02 CAGR
RPS 41.99 65.73 36.55 35.08 41.86 50.00 3.87 42.97%
EPS 2.14 0.93 0.51 0.43 1.64 1.05 -1.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8882 0.7635 0.755 0.00 0.6116 0.4401 -0.0944 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/01/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 31/01/02 -
Price 0.15 0.22 0.17 0.22 0.36 0.51 1.21 -
P/RPS 0.32 0.29 0.40 0.55 0.73 0.87 3.80 -30.99%
P/EPS 6.35 20.37 28.33 45.50 18.75 41.13 -11.43 -
EY 15.74 4.91 3.53 2.20 5.33 2.43 -8.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.25 0.19 0.00 0.50 0.99 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/01/02 CAGR
Date 28/11/08 29/11/07 30/11/06 30/11/05 29/11/04 28/11/03 25/03/02 -
Price 0.11 0.23 0.22 0.18 0.37 0.57 0.94 -
P/RPS 0.24 0.30 0.52 0.45 0.75 0.97 2.95 -31.35%
P/EPS 4.66 21.30 36.67 37.23 19.27 45.97 -8.88 -
EY 21.46 4.70 2.73 2.69 5.19 2.18 -11.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.26 0.25 0.00 0.52 1.10 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