[KPSCB] YoY Quarter Result on 31-Oct-2002 [#2]

Announcement Date
16-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Oct-2002 [#2]
Profit Trend
QoQ- 738.09%
YoY- 459.11%
View:
Show?
Quarter Result
30/06/05 30/06/04 30/06/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Revenue 56,015 65,222 73,029 26,668 6,704 6,262 7,502 -2.10%
PBT 3,049 2,483 3,744 5,091 -1,087 -1,799 -1,850 -
Tax -628 -425 -1,312 -1,288 28 1,799 1,850 -
NP 2,421 2,058 2,432 3,803 -1,059 0 0 -100.00%
-
NP to SH 2,426 2,058 2,432 3,803 -1,059 -1,494 -1,718 -
-
Tax Rate 20.60% 17.12% 35.04% 25.30% - - - -
Total Cost 53,594 63,164 70,597 22,865 7,763 6,262 7,502 -2.06%
-
Net Worth 79,503 96,503 69,229 0 -13,260 -7,147 7,125 -2.52%
Dividend
30/06/05 30/06/04 30/06/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Net Worth 79,503 96,503 69,229 0 -13,260 -7,147 7,125 -2.52%
NOSH 140,465 139,054 138,181 59,344 19,794 19,788 19,792 -2.05%
Ratio Analysis
30/06/05 30/06/04 30/06/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
NP Margin 4.32% 3.16% 3.33% 14.26% -15.80% 0.00% 0.00% -
ROE 3.05% 2.13% 3.51% 0.00% 0.00% 0.00% -24.11% -
Per Share
30/06/05 30/06/04 30/06/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 39.88 46.90 52.85 44.94 33.87 31.65 37.90 -0.05%
EPS 1.73 1.48 1.76 19.21 -5.35 -7.55 -8.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.566 0.694 0.501 0.00 -0.6699 -0.3612 0.36 -0.47%
Adjusted Per Share Value based on latest NOSH - 59,344
30/06/05 30/06/04 30/06/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 34.45 40.11 44.91 16.40 4.12 3.85 4.61 -2.10%
EPS 1.49 1.27 1.50 2.34 -0.65 -0.92 -1.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4889 0.5935 0.4257 0.00 -0.0815 -0.044 0.0438 -2.52%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 30/06/05 30/06/04 30/06/03 31/10/02 31/10/01 31/10/00 - -
Price 0.20 0.40 0.51 0.95 1.27 1.29 0.00 -
P/RPS 0.50 0.85 0.96 2.11 3.75 4.08 0.00 -100.00%
P/EPS 11.58 27.03 28.98 14.82 -23.74 -17.09 0.00 -100.00%
EY 8.64 3.70 3.45 6.75 -4.21 -5.85 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.58 1.02 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 30/08/05 17/08/04 21/08/03 16/01/03 22/01/02 22/12/00 14/12/99 -
Price 0.22 0.35 0.56 0.67 1.17 1.00 0.00 -
P/RPS 0.55 0.75 1.06 1.49 3.45 3.16 0.00 -100.00%
P/EPS 12.74 23.65 31.82 10.46 -21.87 -13.25 0.00 -100.00%
EY 7.85 4.23 3.14 9.56 -4.57 -7.55 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.50 1.12 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