[KSSC] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Announcement Date
14-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 60.81%
YoY--%
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 33,537 16,612 82,950 56,594 33,352 15,542 0 -
PBT 2,067 926 8,826 6,048 3,687 1,438 0 -
Tax -113 -275 -2,176 -1,728 -1,066 -415 0 -
NP 1,954 651 6,650 4,320 2,621 1,023 0 -
-
NP to SH 1,954 651 6,650 4,419 2,748 1,091 0 -
-
Tax Rate 5.47% 29.70% 24.65% 28.57% 28.91% 28.86% - -
Total Cost 31,583 15,961 76,300 52,274 30,731 14,519 0 -
-
Net Worth 0 61,270 49,653 47,266 0 0 0 -
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 2,256 - 2,252 - - -
Div Payout % - - 33.94% - 81.97% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 0 61,270 49,653 47,266 0 0 0 -
NOSH 86,079 95,735 75,232 75,064 75,081 95,701 0 -
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 5.83% 3.92% 8.02% 7.63% 7.86% 6.58% 0.00% -
ROE 0.00% 1.06% 13.39% 9.35% 0.00% 0.00% 0.00% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 38.96 17.35 110.26 75.43 44.42 16.24 0.00 -
EPS 2.04 0.68 8.87 5.89 3.66 1.14 0.00 -
DPS 0.00 0.00 3.00 0.00 3.00 0.00 0.00 -
NAPS 0.00 0.64 0.66 0.63 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 75,064
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 18.10 8.97 44.77 30.55 18.00 8.39 0.00 -
EPS 1.05 0.35 3.59 2.39 1.48 0.59 0.00 -
DPS 0.00 0.00 1.22 0.00 1.22 0.00 0.00 -
NAPS 0.00 0.3307 0.268 0.2551 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 - - - - - -
Price 0.52 0.605 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.33 3.49 0.00 0.00 0.00 0.00 0.00 -
P/EPS 22.91 88.97 0.00 0.00 0.00 0.00 0.00 -
EY 4.37 1.12 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 0.00 0.95 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 17/08/11 18/05/11 24/02/11 14/01/11 - - - -
Price 0.43 0.53 0.55 0.00 0.00 0.00 0.00 -
P/RPS 1.10 3.05 0.50 0.00 0.00 0.00 0.00 -
P/EPS 18.94 77.94 6.22 0.00 0.00 0.00 0.00 -
EY 5.28 1.28 16.07 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 5.45 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 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