[KPSCB] YoY TTM Result on 30-Sep-2004 [#3]

Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 19.17%
YoY- 0.31%
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/01/02 31/01/01 CAGR
Revenue 318,032 234,677 228,829 269,131 217,482 27,507 24,664 46.75%
PBT 7,460 8,518 -15,942 5,213 9,219 -5,578 -8,881 -
Tax -4,545 1,567 -1,738 681 -3,343 4,519 8,881 -
NP 2,915 10,085 -17,680 5,894 5,876 -1,059 0 -
-
NP to SH 2,933 10,094 -17,685 5,894 5,876 -6,264 -8,535 -
-
Tax Rate 60.92% -18.40% - -13.06% 36.26% - - -
Total Cost 315,117 224,592 246,509 263,237 211,606 28,566 24,664 46.54%
-
Net Worth 124,286 122,906 0 99,562 71,643 -15,362 -9,258 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/01/02 31/01/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/01/02 31/01/01 CAGR
Net Worth 124,286 122,906 0 99,562 71,643 -15,362 -9,258 -
NOSH 140,277 139,666 143,333 138,802 138,467 19,792 19,808 34.13%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/01/02 31/01/01 CAGR
NP Margin 0.92% 4.30% -7.73% 2.19% 2.70% -3.85% 0.00% -
ROE 2.36% 8.21% 0.00% 5.92% 8.20% 0.00% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/01/02 31/01/01 CAGR
RPS 226.72 168.03 159.65 193.90 157.06 138.98 124.51 9.40%
EPS 2.09 7.23 -12.34 4.25 4.24 -31.65 -43.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.886 0.88 0.00 0.7173 0.5174 -0.7762 -0.4674 -
Adjusted Per Share Value based on latest NOSH - 138,802
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/01/02 31/01/01 CAGR
RPS 195.58 144.32 140.72 165.51 133.74 16.92 15.17 46.74%
EPS 1.80 6.21 -10.88 3.62 3.61 -3.85 -5.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7643 0.7558 0.00 0.6123 0.4406 -0.0945 -0.0569 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/01/02 31/01/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 31/01/02 31/01/01 -
Price 0.22 0.17 0.22 0.36 0.51 1.21 0.99 -
P/RPS 0.10 0.10 0.14 0.19 0.32 0.87 0.80 -26.79%
P/EPS 10.52 2.35 -1.78 8.48 12.02 -3.82 -2.30 -
EY 9.50 42.51 -56.08 11.80 8.32 -26.16 -43.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.19 0.00 0.50 0.99 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/01/02 31/01/01 CAGR
Date 29/11/07 30/11/06 30/11/05 29/11/04 28/11/03 25/03/02 30/03/01 -
Price 0.23 0.22 0.18 0.37 0.57 0.94 0.38 -
P/RPS 0.10 0.13 0.11 0.19 0.36 0.68 0.31 -15.61%
P/EPS 11.00 3.04 -1.46 8.71 13.43 -2.97 -0.88 -
EY 9.09 32.85 -68.55 11.48 7.44 -33.67 -113.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.25 0.00 0.52 1.10 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