[KSSC] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 50.49%
YoY--%
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 50,734 33,537 16,612 82,950 56,594 33,352 15,542 119.89%
PBT 3,149 2,067 926 8,826 6,048 3,687 1,438 68.55%
Tax -525 -113 -275 -2,176 -1,728 -1,066 -415 16.95%
NP 2,624 1,954 651 6,650 4,320 2,621 1,023 87.27%
-
NP to SH 2,569 1,954 651 6,650 4,419 2,748 1,091 76.90%
-
Tax Rate 16.67% 5.47% 29.70% 24.65% 28.57% 28.91% 28.86% -
Total Cost 48,110 31,583 15,961 76,300 52,274 30,731 14,519 122.10%
-
Net Worth 60,125 0 61,270 49,653 47,266 0 0 -
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 2,256 - 2,252 - -
Div Payout % - - - 33.94% - 81.97% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 60,125 0 61,270 49,653 47,266 0 0 -
NOSH 91,099 86,079 95,735 75,232 75,064 75,081 95,701 -3.22%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 5.17% 5.83% 3.92% 8.02% 7.63% 7.86% 6.58% -
ROE 4.27% 0.00% 1.06% 13.39% 9.35% 0.00% 0.00% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 55.69 38.96 17.35 110.26 75.43 44.42 16.24 127.23%
EPS 2.82 2.04 0.68 8.87 5.89 3.66 1.14 82.80%
DPS 0.00 0.00 0.00 3.00 0.00 3.00 0.00 -
NAPS 0.66 0.00 0.64 0.66 0.63 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 75,340
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 27.38 18.10 8.97 44.77 30.55 18.00 8.39 119.85%
EPS 1.39 1.05 0.35 3.59 2.39 1.48 0.59 76.96%
DPS 0.00 0.00 0.00 1.22 0.00 1.22 0.00 -
NAPS 0.3245 0.00 0.3307 0.268 0.2551 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 - - - - -
Price 0.40 0.52 0.605 0.00 0.00 0.00 0.00 -
P/RPS 0.72 1.33 3.49 0.00 0.00 0.00 0.00 -
P/EPS 14.18 22.91 88.97 0.00 0.00 0.00 0.00 -
EY 7.05 4.37 1.12 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 0.61 0.00 0.95 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 17/08/11 18/05/11 24/02/11 14/01/11 - - -
Price 0.39 0.43 0.53 0.55 0.00 0.00 0.00 -
P/RPS 0.70 1.10 3.05 0.50 0.00 0.00 0.00 -
P/EPS 13.83 18.94 77.94 6.22 0.00 0.00 0.00 -
EY 7.23 5.28 1.28 16.07 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 5.45 0.00 0.00 0.00 -
P/NAPS 0.59 0.00 0.83 0.83 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