[KSK] YoY TTM Result on 31-Mar-2013 [#1]

Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -3.56%
YoY- 1361.58%
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 CAGR
Revenue 376,457 601,813 1,124,324 1,036,097 1,181,101 1,189,541 1,172,881 -16.03%
PBT 864,755 30,753 15,716 110,940 -305,433 454 23,696 73.85%
Tax -26,181 26,875 -10,214 -1,401 16,735 -7,336 -7,303 21.68%
NP 838,574 57,628 5,502 109,539 -288,698 -6,882 16,393 83.12%
-
NP to SH 842,277 57,628 5,502 109,539 -288,698 -6,882 16,393 83.24%
-
Tax Rate 3.03% -87.39% 64.99% 1.26% - 1,615.86% 30.82% -
Total Cost -462,117 544,185 1,118,822 926,558 1,469,799 1,196,423 1,156,488 -
-
Net Worth 1,165,713 413,926 342,205 331,540 164,906 455,345 508,154 13.61%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 CAGR
Div 29,988 - - - - 27,441 - -
Div Payout % 3.56% - - - - 0.00% - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 CAGR
Net Worth 1,165,713 413,926 342,205 331,540 164,906 455,345 508,154 13.61%
NOSH 1,501,627 1,491,090 1,489,793 1,488,062 1,491,016 1,494,895 1,503,860 -0.02%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 CAGR
NP Margin 222.75% 9.58% 0.49% 10.57% -24.44% -0.58% 1.40% -
ROE 72.25% 13.92% 1.61% 33.04% -175.07% -1.51% 3.23% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 CAGR
RPS 25.07 40.36 75.47 69.63 79.21 79.57 77.99 -16.01%
EPS 56.09 3.86 0.37 7.36 -19.36 -0.46 1.09 83.28%
DPS 2.00 0.00 0.00 0.00 0.00 1.83 0.00 -
NAPS 0.7763 0.2776 0.2297 0.2228 0.1106 0.3046 0.3379 13.64%
Adjusted Per Share Value based on latest NOSH - 1,501,627
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 CAGR
RPS 25.87 41.35 77.25 71.19 81.15 81.73 80.59 -16.02%
EPS 57.87 3.96 0.38 7.53 -19.84 -0.47 1.13 83.15%
DPS 2.06 0.00 0.00 0.00 0.00 1.89 0.00 -
NAPS 0.801 0.2844 0.2351 0.2278 0.1133 0.3129 0.3492 13.61%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 28/09/07 29/09/06 -
Price 0.615 0.54 0.38 0.55 0.25 1.05 1.14 -
P/RPS 2.45 1.34 0.50 0.79 0.32 1.32 1.46 8.28%
P/EPS 1.10 13.97 102.89 7.47 -1.29 -228.08 104.58 -50.35%
EY 91.20 7.16 0.97 13.38 -77.45 -0.44 0.96 101.40%
DY 3.25 0.00 0.00 0.00 0.00 1.74 0.00 -
P/NAPS 0.79 1.95 1.65 2.47 2.26 3.45 3.37 -19.99%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 CAGR
Date 20/05/13 17/05/12 25/05/11 11/05/10 07/05/09 14/11/07 08/11/06 -
Price 0.615 0.55 0.40 0.52 0.36 1.00 1.18 -
P/RPS 2.45 1.36 0.53 0.75 0.45 1.26 1.51 7.72%
P/EPS 1.10 14.23 108.31 7.06 -1.86 -217.22 108.25 -50.61%
EY 91.20 7.03 0.92 14.16 -53.78 -0.46 0.92 102.72%
DY 3.25 0.00 0.00 0.00 0.00 1.83 0.00 -
P/NAPS 0.79 1.98 1.74 2.33 3.25 3.28 3.49 -20.42%

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