[KPSCB] YoY Quarter Result on 31-Dec-2003 [#4]

Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -64.07%
YoY--%
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 30/04/01 30/04/00 30/04/99 CAGR
Revenue 67,902 58,252 59,389 73,281 6,550 5,707 0 -100.00%
PBT 1,274 4,948 -1,420 -1,504 -1,443 -3,264 0 -100.00%
Tax -1,325 975 -143 2,121 1,443 3,264 0 -100.00%
NP -51 5,923 -1,563 617 0 0 0 -100.00%
-
NP to SH -31 5,942 -1,563 617 -1,661 -3,481 0 -100.00%
-
Tax Rate 104.00% -19.70% - - - - - -
Total Cost 67,953 52,329 60,952 72,664 6,550 5,707 0 -100.00%
-
Net Worth 132,049 119,786 92,384 87,020 -10,940 -3,989 0 -100.00%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 30/04/01 30/04/00 30/04/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 30/04/01 30/04/00 30/04/99 CAGR
Net Worth 132,049 119,786 92,384 87,020 -10,940 -3,989 0 -100.00%
NOSH 138,999 140,281 139,553 139,009 19,797 19,800 0 -100.00%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 30/04/01 30/04/00 30/04/99 CAGR
NP Margin -0.08% 10.17% -2.63% 0.84% 0.00% 0.00% 0.00% -
ROE -0.02% 4.96% -1.69% 0.71% 0.00% 0.00% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 30/04/01 30/04/00 30/04/99 CAGR
RPS 48.85 41.53 42.56 52.72 33.09 28.82 0.00 -100.00%
EPS -0.02 4.23 -1.12 0.45 -8.39 -17.58 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.8539 0.662 0.626 -0.5526 -0.2015 0.50 -0.69%
Adjusted Per Share Value based on latest NOSH - 139,009
31/12/06 31/12/05 31/12/04 31/12/03 30/04/01 30/04/00 30/04/99 CAGR
RPS 41.71 35.78 36.48 45.02 4.02 3.51 0.00 -100.00%
EPS -0.02 3.65 -0.96 0.38 -1.02 -2.14 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8112 0.7359 0.5675 0.5346 -0.0672 -0.0245 0.50 -0.52%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 30/04/01 30/04/00 30/04/99 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 30/04/01 28/04/00 - -
Price 0.20 0.18 0.37 0.60 0.70 2.64 0.00 -
P/RPS 0.41 0.43 0.87 1.14 2.12 9.16 0.00 -100.00%
P/EPS -896.77 4.25 -33.04 135.18 -8.34 -15.02 0.00 -100.00%
EY -0.11 23.53 -3.03 0.74 -11.99 -6.66 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.21 0.56 0.96 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 30/04/01 30/04/00 30/04/99 CAGR
Date 27/02/07 28/02/06 31/03/05 27/02/04 29/06/01 30/06/00 - -
Price 0.30 0.19 0.31 0.58 0.47 2.59 0.00 -
P/RPS 0.61 0.46 0.73 1.10 1.42 8.99 0.00 -100.00%
P/EPS -1,345.16 4.49 -27.68 130.67 -5.60 -14.73 0.00 -100.00%
EY -0.07 22.29 -3.61 0.77 -17.85 -6.79 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.22 0.47 0.93 0.00 0.00 0.00 -100.00%

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