[KPPROP] QoQ Annualized Quarter Result on 30-Sep-2002 [#2]

Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 57.4%
YoY- -150.4%
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 38,060 36,486 36,357 32,920 26,348 33,581 35,677 4.41%
PBT 172 -2,505 -1,178 -732 -2,532 6,550 2,937 -84.99%
Tax -912 650 -234 -534 2,532 -2,060 -1,096 -11.56%
NP -740 -1,855 -1,413 -1,266 0 4,490 1,841 -
-
NP to SH -740 -1,855 -1,413 -1,266 -2,972 4,490 1,841 -
-
Tax Rate 530.23% - - - - 31.45% 37.32% -
Total Cost 38,800 38,341 37,770 34,186 26,348 29,091 33,836 9.58%
-
Net Worth 50,191 49,359 51,348 52,710 53,393 54,017 51,847 -2.14%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 50,191 49,359 51,348 52,710 53,393 54,017 51,847 -2.14%
NOSH 40,217 39,999 30,028 30,000 30,080 29,993 30,021 21.58%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -1.94% -5.08% -3.89% -3.85% 0.00% 13.37% 5.16% -
ROE -1.47% -3.76% -2.75% -2.40% -5.57% 8.31% 3.55% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 94.64 91.22 121.08 109.73 87.59 111.96 118.84 -14.11%
EPS -1.84 -4.64 -4.71 -4.22 -9.88 14.97 6.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.248 1.234 1.71 1.757 1.775 1.801 1.727 -19.51%
Adjusted Per Share Value based on latest NOSH - 29,729
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 6.56 6.29 6.27 5.67 4.54 5.79 6.15 4.40%
EPS -0.13 -0.32 -0.24 -0.22 -0.51 0.77 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0865 0.0851 0.0885 0.0909 0.092 0.0931 0.0894 -2.18%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.07 0.06 0.08 0.13 0.16 0.19 0.19 -
P/RPS 0.07 0.07 0.07 0.12 0.18 0.17 0.16 -42.45%
P/EPS -3.80 -1.29 -1.70 -3.08 -1.62 1.27 3.10 -
EY -26.29 -77.29 -58.83 -32.46 -61.75 78.79 32.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.05 0.05 0.07 0.09 0.11 0.11 -33.31%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 17/10/03 30/05/03 28/02/03 29/11/02 22/08/02 28/05/02 25/02/02 -
Price 0.08 0.07 0.07 0.12 0.16 0.17 0.17 -
P/RPS 0.08 0.08 0.06 0.11 0.18 0.15 0.14 -31.20%
P/EPS -4.35 -1.51 -1.49 -2.84 -1.62 1.14 2.77 -
EY -23.00 -66.25 -67.24 -35.17 -61.75 88.06 36.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.06 0.04 0.07 0.09 0.09 0.10 -28.92%

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