[KPSCB] YoY Quarter Result on 31-Jul-2002 [#1]

Announcement Date
18-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jul-2002 [#1]
Profit Trend
QoQ- 34.86%
YoY- 58.84%
View:
Show?
Quarter Result
31/03/05 31/03/04 31/03/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Revenue 56,496 62,494 63,056 8,549 7,955 6,188 18,030 -1.20%
PBT -16,274 987 2,908 -596 -1,492 -1,717 -2,037 -2.17%
Tax -67 -433 -1,181 0 1,492 1,717 2,037 -
NP -16,341 554 1,727 -596 0 0 0 -100.00%
-
NP to SH -16,341 554 1,727 -596 -1,448 -1,591 -1,965 -2.21%
-
Tax Rate - 43.87% 40.61% - - - - -
Total Cost 72,837 61,940 61,329 9,145 7,955 6,188 18,030 -1.46%
-
Net Worth 76,712 79,775 66,247 -16,505 -12,200 -5,540 9,928 -2.14%
Dividend
31/03/05 31/03/04 31/03/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Net Worth 76,712 79,775 66,247 -16,505 -12,200 -5,540 9,928 -2.14%
NOSH 140,242 138,499 138,160 19,413 19,808 19,788 19,808 -2.05%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
NP Margin -28.92% 0.89% 2.74% -6.97% 0.00% 0.00% 0.00% -
ROE -21.30% 0.69% 2.61% 0.00% 0.00% 0.00% -19.79% -
Per Share
31/03/05 31/03/04 31/03/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 40.28 45.12 45.64 44.04 40.16 31.27 91.02 0.86%
EPS -11.55 0.40 1.25 -3.01 -7.31 -8.04 -9.92 -0.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.547 0.576 0.4795 -0.8502 -0.6159 -0.28 0.5012 -0.09%
Adjusted Per Share Value based on latest NOSH - 19,413
31/03/05 31/03/04 31/03/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 34.74 38.43 38.78 5.26 4.89 3.81 11.09 -1.20%
EPS -10.05 0.34 1.06 -0.37 -0.89 -0.98 -1.21 -2.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4718 0.4906 0.4074 -0.1015 -0.075 -0.0341 0.0611 -2.14%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date 31/03/05 31/03/04 31/03/03 31/07/02 31/07/01 31/07/00 - -
Price 0.31 0.54 0.49 1.22 0.78 2.25 0.00 -
P/RPS 0.77 1.20 1.07 2.77 1.94 7.20 0.00 -100.00%
P/EPS -2.66 135.00 39.20 -39.74 -10.67 -27.99 0.00 -100.00%
EY -37.59 0.74 2.55 -2.52 -9.37 -3.57 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.94 1.02 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date 30/05/05 31/05/04 29/05/03 18/09/02 17/09/01 30/08/00 01/10/99 -
Price 0.23 0.43 0.52 1.54 0.78 2.09 0.00 -
P/RPS 0.57 0.95 1.14 3.50 1.94 6.68 0.00 -100.00%
P/EPS -1.97 107.50 41.60 -50.16 -10.67 -26.00 0.00 -100.00%
EY -50.66 0.93 2.40 -1.99 -9.37 -3.85 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.75 1.08 0.00 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