[KPSCB] YoY TTM Result on 30-Sep-2007 [#3]

Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 29.66%
YoY- -70.94%
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 365,053 283,965 306,770 318,032 234,677 228,829 269,131 5.20%
PBT 12,928 4,175 11,235 7,460 8,518 -15,942 5,213 16.33%
Tax 745 -762 -2,215 -4,545 1,567 -1,738 681 1.50%
NP 13,673 3,413 9,020 2,915 10,085 -17,680 5,894 15.04%
-
NP to SH 13,686 3,413 9,014 2,933 10,094 -17,685 5,894 15.06%
-
Tax Rate -5.76% 18.25% 19.72% 60.92% -18.40% - -13.06% -
Total Cost 351,380 280,552 297,750 315,117 224,592 246,509 263,237 4.92%
-
Net Worth 161,987 149,696 144,591 124,286 122,906 0 99,562 8.44%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 161,987 149,696 144,591 124,286 122,906 0 99,562 8.44%
NOSH 147,664 148,214 147,542 140,277 139,666 143,333 138,802 1.03%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 3.75% 1.20% 2.94% 0.92% 4.30% -7.73% 2.19% -
ROE 8.45% 2.28% 6.23% 2.36% 8.21% 0.00% 5.92% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 247.22 191.59 207.92 226.72 168.03 159.65 193.90 4.13%
EPS 9.27 2.30 6.11 2.09 7.23 -12.34 4.25 13.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.097 1.01 0.98 0.886 0.88 0.00 0.7173 7.33%
Adjusted Per Share Value based on latest NOSH - 140,277
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 224.26 174.44 188.45 195.37 144.16 140.57 165.33 5.20%
EPS 8.41 2.10 5.54 1.80 6.20 -10.86 3.62 15.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9951 0.9196 0.8882 0.7635 0.755 0.00 0.6116 8.44%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.24 0.20 0.15 0.22 0.17 0.22 0.36 -
P/RPS 0.10 0.10 0.07 0.10 0.10 0.14 0.19 -10.14%
P/EPS 2.59 8.69 2.46 10.52 2.35 -1.78 8.48 -17.92%
EY 38.62 11.51 40.73 9.50 42.51 -56.08 11.80 21.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.20 0.15 0.25 0.19 0.00 0.50 -12.78%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 23/11/09 28/11/08 29/11/07 30/11/06 30/11/05 29/11/04 -
Price 0.24 0.21 0.11 0.23 0.22 0.18 0.37 -
P/RPS 0.10 0.11 0.05 0.10 0.13 0.11 0.19 -10.14%
P/EPS 2.59 9.12 1.80 11.00 3.04 -1.46 8.71 -18.29%
EY 38.62 10.97 55.54 9.09 32.85 -68.55 11.48 22.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.21 0.11 0.26 0.25 0.00 0.52 -13.35%

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