[KSK] YoY TTM Result on 30-Sep-2006 [#1]

Announcement Date
08-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -45.02%
YoY- -89.75%
View:
Show?
TTM Result
31/03/10 31/03/09 30/09/07 30/09/06 28/09/05 30/09/05 30/09/04 CAGR
Revenue 1,036,097 1,181,101 1,189,541 1,172,881 1,126,705 1,207,149 0 -
PBT 110,940 -305,433 454 23,696 198,432 223,975 0 -
Tax -1,401 16,735 -7,336 -7,303 -58,927 -64,052 0 -
NP 109,539 -288,698 -6,882 16,393 139,505 159,923 0 -
-
NP to SH 109,539 -288,698 -6,882 16,393 139,505 159,923 0 -
-
Tax Rate 1.26% - 1,615.86% 30.82% 29.70% 28.60% - -
Total Cost 926,558 1,469,799 1,196,423 1,156,488 987,200 1,047,226 0 -
-
Net Worth 331,540 164,906 455,345 508,154 0 490,328 0 -
Dividend
31/03/10 31/03/09 30/09/07 30/09/06 28/09/05 30/09/05 30/09/04 CAGR
Div - - 27,441 - - 135,402 - -
Div Payout % - - 0.00% - - 84.67% - -
Equity
31/03/10 31/03/09 30/09/07 30/09/06 28/09/05 30/09/05 30/09/04 CAGR
Net Worth 331,540 164,906 455,345 508,154 0 490,328 0 -
NOSH 1,488,062 1,491,016 1,494,895 1,503,860 1,499,475 1,499,475 0 -
Ratio Analysis
31/03/10 31/03/09 30/09/07 30/09/06 28/09/05 30/09/05 30/09/04 CAGR
NP Margin 10.57% -24.44% -0.58% 1.40% 12.38% 13.25% 0.00% -
ROE 33.04% -175.07% -1.51% 3.23% 0.00% 32.62% 0.00% -
Per Share
31/03/10 31/03/09 30/09/07 30/09/06 28/09/05 30/09/05 30/09/04 CAGR
RPS 69.63 79.21 79.57 77.99 75.14 80.50 0.00 -
EPS 7.36 -19.36 -0.46 1.09 9.30 10.67 0.00 -
DPS 0.00 0.00 1.83 0.00 0.00 9.03 0.00 -
NAPS 0.2228 0.1106 0.3046 0.3379 0.00 0.327 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,503,860
31/03/10 31/03/09 30/09/07 30/09/06 28/09/05 30/09/05 30/09/04 CAGR
RPS 71.19 81.15 81.73 80.59 77.42 82.94 0.00 -
EPS 7.53 -19.84 -0.47 1.13 9.59 10.99 0.00 -
DPS 0.00 0.00 1.89 0.00 0.00 9.30 0.00 -
NAPS 0.2278 0.1133 0.3129 0.3492 0.00 0.3369 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 30/09/07 30/09/06 28/09/05 30/09/05 30/09/04 CAGR
Date 31/03/10 31/03/09 28/09/07 29/09/06 28/09/05 30/09/05 - -
Price 0.55 0.25 1.05 1.14 1.10 1.10 0.00 -
P/RPS 0.79 0.32 1.32 1.46 1.46 1.37 0.00 -
P/EPS 7.47 -1.29 -228.08 104.58 11.82 10.31 0.00 -
EY 13.38 -77.45 -0.44 0.96 8.46 9.70 0.00 -
DY 0.00 0.00 1.74 0.00 0.00 8.21 0.00 -
P/NAPS 2.47 2.26 3.45 3.37 0.00 3.36 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/03/09 30/09/07 30/09/06 28/09/05 30/09/05 30/09/04 CAGR
Date 11/05/10 07/05/09 14/11/07 08/11/06 - - - -
Price 0.52 0.36 1.00 1.18 0.00 0.00 0.00 -
P/RPS 0.75 0.45 1.26 1.51 0.00 0.00 0.00 -
P/EPS 7.06 -1.86 -217.22 108.25 0.00 0.00 0.00 -
EY 14.16 -53.78 -0.46 0.92 0.00 0.00 0.00 -
DY 0.00 0.00 1.83 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 3.25 3.28 3.49 0.00 0.00 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