[KPSCB] YoY Quarter Result on 31-Mar-2005 [#1]

Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -945.49%
YoY--%
View:
Show?
Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 31/07/02 CAGR
Revenue 86,182 67,582 56,475 56,496 63,056 62,494 8,549 50.29%
PBT 2,094 2,423 568 -16,274 2,908 987 -596 -
Tax -319 -791 -28 -67 -1,181 -433 0 -
NP 1,775 1,632 540 -16,341 1,727 554 -596 -
-
NP to SH 1,774 1,635 540 -16,341 1,727 554 -596 -
-
Tax Rate 15.23% 32.65% 4.93% - 40.61% 43.87% - -
Total Cost 84,407 65,950 55,935 72,837 61,329 61,940 9,145 47.97%
-
Net Worth 138,963 135,982 121,741 76,712 66,247 79,775 -16,505 -
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 31/07/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 31/07/02 CAGR
Net Worth 138,963 135,982 121,741 76,712 66,247 79,775 -16,505 -
NOSH 147,833 141,206 142,105 140,242 138,160 138,499 19,413 43.04%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 31/07/02 CAGR
NP Margin 2.06% 2.41% 0.96% -28.92% 2.74% 0.89% -6.97% -
ROE 1.28% 1.20% 0.44% -21.30% 2.61% 0.69% 0.00% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 31/07/02 CAGR
RPS 58.30 47.86 39.74 40.28 45.64 45.12 44.04 5.07%
EPS 1.20 1.17 0.38 -11.55 1.25 0.40 -3.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.963 0.8567 0.547 0.4795 0.576 -0.8502 -
Adjusted Per Share Value based on latest NOSH - 140,242
31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 31/07/02 CAGR
RPS 52.94 41.52 34.69 34.71 38.74 38.39 5.25 50.30%
EPS 1.09 1.00 0.33 -10.04 1.06 0.34 -0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8537 0.8354 0.7479 0.4713 0.407 0.4901 -0.1014 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 31/07/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/03 31/03/04 31/07/02 -
Price 0.18 0.27 0.19 0.31 0.49 0.54 1.22 -
P/RPS 0.31 0.56 0.48 0.77 1.07 1.20 2.77 -32.03%
P/EPS 15.00 23.32 50.00 -2.66 39.20 135.00 -39.74 -
EY 6.67 4.29 2.00 -37.59 2.55 0.74 -2.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.28 0.22 0.57 1.02 0.94 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 31/07/02 CAGR
Date 30/05/08 28/05/07 30/06/06 30/05/05 29/05/03 31/05/04 18/09/02 -
Price 0.15 0.25 0.19 0.23 0.52 0.43 1.54 -
P/RPS 0.26 0.52 0.48 0.57 1.14 0.95 3.50 -36.77%
P/EPS 12.50 21.59 50.00 -1.97 41.60 107.50 -50.16 -
EY 8.00 4.63 2.00 -50.66 2.40 0.93 -1.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.26 0.22 0.42 1.08 0.75 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