[KPSCB] YoY TTM Result on 30-Jun-2003 [#2]

Announcement Date
21-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 61.37%
YoY- 3962.24%
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 232,793 239,863 282,394 162,753 47,393 27,716 28,398 44.96%
PBT 8,273 -13,769 4,533 11,743 1,774 -6,123 -9,897 -
Tax 1,672 -1,949 413 -3,781 518 5,064 9,897 -26.93%
NP 9,945 -15,718 4,946 7,962 2,292 -1,059 0 -
-
NP to SH 9,944 -15,713 4,946 7,962 196 -6,137 -9,524 -
-
Tax Rate -20.21% - -9.11% 32.20% -29.20% - - -
Total Cost 222,848 255,581 277,448 154,791 45,101 28,775 28,398 43.85%
-
Net Worth 122,632 79,503 96,503 69,229 0 -13,260 -7,147 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 31/10/02 31/10/01 31/10/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 122,632 79,503 96,503 69,229 0 -13,260 -7,147 -
NOSH 140,151 140,465 139,054 138,181 59,344 19,794 19,788 41.27%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 4.27% -6.55% 1.75% 4.89% 4.84% -3.82% 0.00% -
ROE 8.11% -19.76% 5.13% 11.50% 0.00% 0.00% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 166.10 170.76 203.08 117.78 79.86 140.02 143.51 2.61%
EPS 7.10 -11.19 3.56 5.76 0.33 -31.00 -48.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.875 0.566 0.694 0.501 0.00 -0.6699 -0.3612 -
Adjusted Per Share Value based on latest NOSH - 138,181
30/06/06 30/06/05 30/06/04 30/06/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 143.16 147.51 173.66 100.09 29.15 17.04 17.46 44.97%
EPS 6.12 -9.66 3.04 4.90 0.12 -3.77 -5.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7542 0.4889 0.5935 0.4257 0.00 -0.0815 -0.044 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 31/10/02 31/10/01 31/10/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 31/10/02 31/10/01 31/10/00 -
Price 0.19 0.20 0.40 0.51 0.95 1.27 1.29 -
P/RPS 0.11 0.12 0.20 0.43 1.19 0.91 0.90 -30.99%
P/EPS 2.68 -1.79 11.25 8.85 287.64 -4.10 -2.68 -
EY 37.34 -55.93 8.89 11.30 0.35 -24.41 -37.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.35 0.58 1.02 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 31/10/02 31/10/01 31/10/00 CAGR
Date 28/08/06 30/08/05 17/08/04 21/08/03 16/01/03 22/01/02 22/12/00 -
Price 0.16 0.22 0.35 0.56 0.67 1.17 1.00 -
P/RPS 0.10 0.13 0.17 0.48 0.84 0.84 0.70 -29.06%
P/EPS 2.26 -1.97 9.84 9.72 202.86 -3.77 -2.08 -
EY 44.34 -50.85 10.16 10.29 0.49 -26.50 -48.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.39 0.50 1.12 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