[KPSCB] YoY TTM Result on 30-Sep-2003 [#3]

Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -26.2%
YoY- 193.81%
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 234,677 228,829 269,131 217,482 27,507 24,664 35,773 32.58%
PBT 8,518 -15,942 5,213 9,219 -5,578 -8,881 -7,004 -
Tax 1,567 -1,738 681 -3,343 4,519 8,881 7,004 -20.11%
NP 10,085 -17,680 5,894 5,876 -1,059 0 0 -
-
NP to SH 10,094 -17,685 5,894 5,876 -6,264 -8,535 -6,641 -
-
Tax Rate -18.40% - -13.06% 36.26% - - - -
Total Cost 224,592 246,509 263,237 211,606 28,566 24,664 35,773 31.71%
-
Net Worth 122,906 0 99,562 71,643 -15,362 -9,258 4,157 66.17%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 31/01/02 31/01/01 31/01/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 122,906 0 99,562 71,643 -15,362 -9,258 4,157 66.17%
NOSH 139,666 143,333 138,802 138,467 19,792 19,808 19,799 34.03%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 4.30% -7.73% 2.19% 2.70% -3.85% 0.00% 0.00% -
ROE 8.21% 0.00% 5.92% 8.20% 0.00% 0.00% -159.72% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 168.03 159.65 193.90 157.06 138.98 124.51 180.68 -1.08%
EPS 7.23 -12.34 4.25 4.24 -31.65 -43.09 -33.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.00 0.7173 0.5174 -0.7762 -0.4674 0.21 23.96%
Adjusted Per Share Value based on latest NOSH - 138,467
30/09/06 30/09/05 30/09/04 30/09/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 144.32 140.72 165.51 133.74 16.92 15.17 22.00 32.58%
EPS 6.21 -10.88 3.62 3.61 -3.85 -5.25 -4.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7558 0.00 0.6123 0.4406 -0.0945 -0.0569 0.0256 66.13%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 31/01/02 31/01/01 31/01/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 31/01/02 31/01/01 31/01/00 -
Price 0.17 0.22 0.36 0.51 1.21 0.99 1.76 -
P/RPS 0.10 0.14 0.19 0.32 0.87 0.80 0.97 -28.87%
P/EPS 2.35 -1.78 8.48 12.02 -3.82 -2.30 -5.25 -
EY 42.51 -56.08 11.80 8.32 -26.16 -43.52 -19.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.00 0.50 0.99 0.00 0.00 8.38 -43.32%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 31/01/02 31/01/01 31/01/00 CAGR
Date 30/11/06 30/11/05 29/11/04 28/11/03 25/03/02 30/03/01 - -
Price 0.22 0.18 0.37 0.57 0.94 0.38 0.00 -
P/RPS 0.13 0.11 0.19 0.36 0.68 0.31 0.00 -
P/EPS 3.04 -1.46 8.71 13.43 -2.97 -0.88 0.00 -
EY 32.85 -68.55 11.48 7.44 -33.67 -113.39 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.00 0.52 1.10 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