[KSSC] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 25.94%
YoY--%
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 66,448 82,950 75,458 66,704 62,168 0 -
PBT 3,704 8,826 8,064 7,374 5,752 0 -
Tax -1,100 -2,176 -2,304 -2,132 -1,660 0 -
NP 2,604 6,650 5,760 5,242 4,092 0 -
-
NP to SH 2,604 6,650 5,892 5,496 4,364 0 -
-
Tax Rate 29.70% 24.65% 28.57% 28.91% 28.86% - -
Total Cost 63,844 76,300 69,698 61,462 58,076 0 -
-
Net Worth 61,270 49,653 47,266 0 0 0 -
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - 2,256 - 4,504 - - -
Div Payout % - 33.94% - 81.97% - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 61,270 49,653 47,266 0 0 0 -
NOSH 95,735 75,232 75,064 75,081 95,701 0 -
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 3.92% 8.02% 7.63% 7.86% 6.58% 0.00% -
ROE 4.25% 13.39% 12.47% 0.00% 0.00% 0.00% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 69.41 110.26 100.58 88.84 64.96 0.00 -
EPS 2.72 8.87 7.85 7.32 4.56 0.00 -
DPS 0.00 3.00 0.00 6.00 0.00 0.00 -
NAPS 0.64 0.66 0.63 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 75,113
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 35.86 44.77 40.73 36.00 33.55 0.00 -
EPS 1.41 3.59 3.18 2.97 2.36 0.00 -
DPS 0.00 1.22 0.00 2.43 0.00 0.00 -
NAPS 0.3307 0.268 0.2551 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 31/03/11 - - - - - -
Price 0.605 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.87 0.00 0.00 0.00 0.00 0.00 -
P/EPS 22.24 0.00 0.00 0.00 0.00 0.00 -
EY 4.50 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 18/05/11 24/02/11 14/01/11 - - - -
Price 0.53 0.55 0.00 0.00 0.00 0.00 -
P/RPS 0.76 0.50 0.00 0.00 0.00 0.00 -
P/EPS 19.49 6.22 0.00 0.00 0.00 0.00 -
EY 5.13 16.07 0.00 0.00 0.00 0.00 -
DY 0.00 5.45 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.83 0.00 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