[KPSCB] YoY TTM Result on 31-Mar-2003 [#1]

Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 115.27%
YoY- 205.74%
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 255,434 227,842 249,070 98,273 27,429 27,274 29,638 38.12%
PBT 6,699 9,639 -14,335 7,403 -4,404 -6,835 -9,948 -
Tax -1,496 -52 -1,746 -2,469 1,834 6,835 9,948 -
NP 5,203 9,587 -16,081 4,934 -2,570 0 0 -
-
NP to SH 5,222 9,595 -16,081 4,934 -4,666 -6,572 -9,748 -
-
Tax Rate 22.33% 0.54% - 33.35% - - - -
Total Cost 250,231 218,255 265,151 93,339 29,999 27,274 29,638 37.70%
-
Net Worth 135,982 121,741 76,712 66,247 -16,505 -12,200 -5,540 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/03 31/07/02 31/07/01 31/07/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 135,982 121,741 76,712 66,247 -16,505 -12,200 -5,540 -
NOSH 141,206 142,105 140,242 138,160 19,413 19,808 19,788 34.27%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 2.04% 4.21% -6.46% 5.02% -9.37% 0.00% 0.00% -
ROE 3.84% 7.88% -20.96% 7.45% 0.00% 0.00% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 180.89 160.33 177.60 71.13 141.29 137.69 149.77 2.87%
EPS 3.70 6.75 -11.47 3.57 -24.03 -33.18 -49.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.963 0.8567 0.547 0.4795 -0.8502 -0.6159 -0.28 -
Adjusted Per Share Value based on latest NOSH - 138,160
31/03/07 31/03/06 31/03/05 31/03/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 157.08 140.12 153.17 60.43 16.87 16.77 18.23 38.12%
EPS 3.21 5.90 -9.89 3.03 -2.87 -4.04 -5.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8362 0.7487 0.4718 0.4074 -0.1015 -0.075 -0.0341 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/03 31/07/02 31/07/01 31/07/00 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/03 31/07/02 31/07/01 31/07/00 -
Price 0.27 0.19 0.31 0.49 1.22 0.78 2.25 -
P/RPS 0.15 0.12 0.17 0.69 0.86 0.57 1.50 -29.19%
P/EPS 7.30 2.81 -2.70 13.72 -5.08 -2.35 -4.57 -
EY 13.70 35.54 -36.99 7.29 -19.70 -42.54 -21.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.22 0.57 1.02 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/03 31/07/02 31/07/01 31/07/00 CAGR
Date 28/05/07 30/06/06 30/05/05 29/05/03 18/09/02 17/09/01 30/08/00 -
Price 0.25 0.19 0.23 0.52 1.54 0.78 2.09 -
P/RPS 0.14 0.12 0.13 0.73 1.09 0.57 1.40 -29.19%
P/EPS 6.76 2.81 -2.01 14.56 -6.41 -2.35 -4.24 -
EY 14.79 35.54 -49.85 6.87 -15.61 -42.54 -23.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.22 0.42 1.08 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