[KNM] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 118,156 110,668 120,996 0 0 0 0 -
PBT 34,223 38,346 14,436 0 0 0 0 -
Tax -5,000 -2,312 -12,688 0 0 0 0 -
NP 29,223 36,034 1,748 0 0 0 0 -
-
NP to SH 29,223 36,034 10,906 0 0 0 0 -
-
Tax Rate 14.61% 6.03% 87.89% - - - - -
Total Cost 88,933 74,633 119,248 0 0 0 0 -
-
Net Worth 52,398 39,791 306,019 0 0 0 0 -
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 52,398 39,791 306,019 0 0 0 0 -
NOSH 29,272 22,868 162,776 0 0 0 0 -
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 24.73% 32.56% 1.44% 0.00% 0.00% 0.00% 0.00% -
ROE 55.77% 90.56% 3.56% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 403.64 483.93 74.33 0.00 0.00 0.00 0.00 -
EPS 99.83 157.57 6.70 0.00 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.74 1.88 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 2.92 2.74 2.99 0.00 0.00 0.00 0.00 -
EPS 0.72 0.89 0.27 0.00 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.013 0.0098 0.0756 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 - - - - - -
Price 2.14 2.07 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.53 0.43 0.00 0.00 0.00 0.00 0.00 -
P/EPS 2.14 1.31 0.00 0.00 0.00 0.00 0.00 -
EY 46.65 76.12 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.19 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 19/11/03 07/08/03 - - - - -
Price 2.00 2.15 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.50 0.44 0.00 0.00 0.00 0.00 0.00 -
P/EPS 2.00 1.36 0.00 0.00 0.00 0.00 0.00 -
EY 49.92 73.29 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.24 0.00 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