[KPPROP] QoQ Annualized Quarter Result on 31-Dec-2000 [#3]

Announcement Date
03-Jul-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
31-Dec-2000 [#3]
Profit Trend
QoQ- 94.24%
YoY- -12.33%
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 35,748 37,712 40,265 40,504 20,256 10,617 41,613 -9.62%
PBT 3,722 3,680 6,589 6,705 3,430 1,772 8,535 -42.46%
Tax -1,210 -1,412 -1,275 -1,462 -731 -450 -1,723 -20.97%
NP 2,512 2,268 5,314 5,242 2,699 1,322 6,812 -48.54%
-
NP to SH 2,512 2,268 5,314 5,242 2,699 1,322 6,812 -48.54%
-
Tax Rate 32.51% 38.37% 19.35% 21.80% 21.31% 25.40% 20.19% -
Total Cost 33,236 35,444 34,951 35,261 17,557 9,295 34,801 -3.01%
-
Net Worth 51,648 51,000 50,197 50,515 49,241 47,952 45,599 8.65%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 51,648 51,000 50,197 50,515 49,241 47,952 45,599 8.65%
NOSH 29,976 30,000 30,022 30,015 29,988 30,045 29,362 1.38%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 7.03% 6.01% 13.20% 12.94% 13.32% 12.45% 16.37% -
ROE 4.86% 4.45% 10.59% 10.38% 5.48% 2.76% 14.94% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 119.25 125.71 134.12 134.94 67.55 35.34 141.72 -10.86%
EPS 8.38 7.56 17.70 17.47 9.00 4.40 23.20 -49.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.723 1.70 1.672 1.683 1.642 1.596 1.553 7.16%
Adjusted Per Share Value based on latest NOSH - 30,073
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 6.16 6.50 6.94 6.98 3.49 1.83 7.17 -9.61%
EPS 0.43 0.39 0.92 0.90 0.47 0.23 1.17 -48.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.089 0.0879 0.0865 0.0871 0.0849 0.0827 0.0786 8.62%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.20 0.22 0.19 0.22 0.27 0.32 0.36 -
P/RPS 0.17 0.18 0.14 0.16 0.40 0.91 0.25 -22.65%
P/EPS 2.39 2.91 1.07 1.26 3.00 7.27 1.55 33.43%
EY 41.90 34.36 93.16 79.39 33.33 13.75 64.44 -24.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.13 0.11 0.13 0.16 0.20 0.23 -35.16%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 23/11/01 24/08/01 28/05/01 03/07/01 22/11/00 25/08/00 26/05/00 -
Price 0.19 0.20 0.20 0.23 0.25 0.32 0.34 -
P/RPS 0.16 0.16 0.15 0.17 0.37 0.91 0.24 -23.66%
P/EPS 2.27 2.65 1.13 1.32 2.78 7.27 1.47 33.56%
EY 44.11 37.80 88.50 75.94 36.00 13.75 68.24 -25.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.12 0.12 0.14 0.15 0.20 0.22 -36.97%

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