[KPPROP] QoQ Annualized Quarter Result on 31-Mar-2001 [#4]

Announcement Date
28-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
31-Mar-2001 [#4]
Profit Trend
QoQ- 1.36%
YoY- -21.99%
View:
Show?
Annualized Quarter Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 35,677 35,748 37,712 40,265 40,504 20,256 10,617 123.85%
PBT 2,937 3,722 3,680 6,589 6,705 3,430 1,772 39.92%
Tax -1,096 -1,210 -1,412 -1,275 -1,462 -731 -450 80.72%
NP 1,841 2,512 2,268 5,314 5,242 2,699 1,322 24.62%
-
NP to SH 1,841 2,512 2,268 5,314 5,242 2,699 1,322 24.62%
-
Tax Rate 37.32% 32.51% 38.37% 19.35% 21.80% 21.31% 25.40% -
Total Cost 33,836 33,236 35,444 34,951 35,261 17,557 9,295 136.08%
-
Net Worth 51,847 51,648 51,000 50,197 50,515 49,241 47,952 5.32%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 51,847 51,648 51,000 50,197 50,515 49,241 47,952 5.32%
NOSH 30,021 29,976 30,000 30,022 30,015 29,988 30,045 -0.05%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 5.16% 7.03% 6.01% 13.20% 12.94% 13.32% 12.45% -
ROE 3.55% 4.86% 4.45% 10.59% 10.38% 5.48% 2.76% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 118.84 119.25 125.71 134.12 134.94 67.55 35.34 123.96%
EPS 6.13 8.38 7.56 17.70 17.47 9.00 4.40 24.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.727 1.723 1.70 1.672 1.683 1.642 1.596 5.38%
Adjusted Per Share Value based on latest NOSH - 30,043
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 6.15 6.16 6.50 6.94 6.98 3.49 1.83 123.86%
EPS 0.32 0.43 0.39 0.92 0.90 0.47 0.23 24.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0894 0.089 0.0879 0.0865 0.0871 0.0849 0.0827 5.31%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 0.19 0.20 0.22 0.19 0.22 0.27 0.32 -
P/RPS 0.16 0.17 0.18 0.14 0.16 0.40 0.91 -68.51%
P/EPS 3.10 2.39 2.91 1.07 1.26 3.00 7.27 -43.25%
EY 32.28 41.90 34.36 93.16 79.39 33.33 13.75 76.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.12 0.13 0.11 0.13 0.16 0.20 -32.79%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 25/02/02 23/11/01 24/08/01 28/05/01 03/07/01 22/11/00 25/08/00 -
Price 0.17 0.19 0.20 0.20 0.23 0.25 0.32 -
P/RPS 0.14 0.16 0.16 0.15 0.17 0.37 0.91 -71.19%
P/EPS 2.77 2.27 2.65 1.13 1.32 2.78 7.27 -47.35%
EY 36.08 44.11 37.80 88.50 75.94 36.00 13.75 89.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.11 0.12 0.12 0.14 0.15 0.20 -36.92%

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