[KSK] YoY TTM Result on 31-Dec-2007 [#2]

Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -358.46%
YoY- -193.61%
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 1,141,727 1,041,169 1,137,719 1,210,316 1,160,944 1,159,776 198,195 30.92%
PBT 29,954 92,344 39,068 -33,966 48,056 210,196 27,322 1.42%
Tax -13,064 -22,223 17,982 2,415 -14,351 -56,079 -10,553 3.33%
NP 16,890 70,121 57,050 -31,551 33,705 154,117 16,769 0.11%
-
NP to SH 16,890 70,121 57,050 -31,551 33,705 154,117 16,769 0.11%
-
Tax Rate 43.61% 24.07% -46.03% - 29.86% 26.68% 38.62% -
Total Cost 1,124,837 971,048 1,080,669 1,241,867 1,127,239 1,005,659 181,426 32.41%
-
Net Worth 390,312 334,735 206,586 480,006 523,630 508,243 147,001 16.21%
Dividend
30/06/11 30/06/10 30/06/09 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - 27,441 135,402 - -
Div Payout % - - - - 81.42% 87.86% - -
Equity
30/06/11 30/06/10 30/06/09 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 390,312 334,735 206,586 480,006 523,630 508,243 147,001 16.21%
NOSH 1,486,336 1,471,363 1,486,236 1,490,240 1,499,514 1,494,393 471,459 19.32%
Ratio Analysis
30/06/11 30/06/10 30/06/09 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 1.48% 6.73% 5.01% -2.61% 2.90% 13.29% 8.46% -
ROE 4.33% 20.95% 27.62% -6.57% 6.44% 30.32% 11.41% -
Per Share
30/06/11 30/06/10 30/06/09 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 76.81 70.76 76.55 81.22 77.42 77.61 42.04 9.71%
EPS 1.14 4.77 3.84 -2.12 2.25 10.31 3.56 -16.07%
DPS 0.00 0.00 0.00 0.00 1.83 9.03 0.00 -
NAPS 0.2626 0.2275 0.139 0.3221 0.3492 0.3401 0.3118 -2.60%
Adjusted Per Share Value based on latest NOSH - 1,490,240
30/06/11 30/06/10 30/06/09 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 78.45 71.54 78.17 83.16 79.77 79.69 13.62 30.92%
EPS 1.16 4.82 3.92 -2.17 2.32 10.59 1.15 0.13%
DPS 0.00 0.00 0.00 0.00 1.89 9.30 0.00 -
NAPS 0.2682 0.23 0.1419 0.3298 0.3598 0.3492 0.101 16.21%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/06/11 30/06/10 30/06/09 31/12/07 29/12/06 30/12/05 - -
Price 0.54 0.50 0.38 0.95 1.12 1.23 0.00 -
P/RPS 0.70 0.71 0.50 1.17 1.45 1.58 0.00 -
P/EPS 47.52 10.49 9.90 -44.87 49.83 11.93 0.00 -
EY 2.10 9.53 10.10 -2.23 2.01 8.38 0.00 -
DY 0.00 0.00 0.00 0.00 1.63 7.34 0.00 -
P/NAPS 2.06 2.20 2.73 2.95 3.21 3.62 0.00 -
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 16/08/11 30/08/10 27/08/09 25/02/08 08/02/07 - - -
Price 0.47 0.44 0.58 0.86 1.24 0.00 0.00 -
P/RPS 0.61 0.62 0.76 1.06 1.60 0.00 0.00 -
P/EPS 41.36 9.23 15.11 -40.62 55.17 0.00 0.00 -
EY 2.42 10.83 6.62 -2.46 1.81 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 1.48 0.00 0.00 -
P/NAPS 1.79 1.93 4.17 2.67 3.55 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