[KAF] QoQ Quarter Result on 31-Aug-2011 [#1]

Announcement Date
20-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-Aug-2011 [#1]
Profit Trend
QoQ- 91.57%
YoY- -78.42%
View:
Show?
Quarter Result
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Revenue 9,839 9,096 7,677 11,261 7,488 8,448 7,312 21.86%
PBT 720 10,918 3,315 2,944 918 5,478 9,691 -82.29%
Tax -37 -2,301 -675 -1,332 -79 -1,475 -2,534 -94.01%
NP 683 8,617 2,640 1,612 839 4,003 7,157 -79.08%
-
NP to SH 686 8,618 2,641 1,613 842 4,004 7,158 -79.02%
-
Tax Rate 5.14% 21.08% 20.36% 45.24% 8.61% 26.93% 26.15% -
Total Cost 9,156 479 5,037 9,649 6,649 4,445 155 1412.99%
-
Net Worth 119,963 231,125 229,286 227,264 120,333 230,683 233,799 -35.88%
Dividend
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Div - - 9,003 - - - - -
Div Payout % - - 340.91% - - - - -
Equity
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Net Worth 119,963 231,125 229,286 227,264 120,333 230,683 233,799 -35.88%
NOSH 119,963 120,027 120,045 120,373 120,333 119,910 120,100 -0.07%
Ratio Analysis
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
NP Margin 6.94% 94.73% 34.39% 14.31% 11.20% 47.38% 97.88% -
ROE 0.57% 3.73% 1.15% 0.71% 0.70% 1.74% 3.06% -
Per Share
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 8.20 7.58 6.40 9.36 6.22 7.05 6.09 21.91%
EPS 0.57 7.18 2.20 1.34 0.70 3.34 5.96 -79.05%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.9256 1.91 1.888 1.00 1.9238 1.9467 -35.83%
Adjusted Per Share Value based on latest NOSH - 120,373
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 8.17 7.55 6.38 9.35 6.22 7.02 6.07 21.88%
EPS 0.57 7.16 2.19 1.34 0.70 3.33 5.94 -79.01%
DPS 0.00 0.00 7.48 0.00 0.00 0.00 0.00 -
NAPS 0.9962 1.9194 1.9041 1.8873 0.9993 1.9157 1.9416 -35.88%
Price Multiplier on Financial Quarter End Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 -
Price 1.69 1.93 1.30 1.35 1.46 1.44 1.45 -
P/RPS 20.61 25.47 20.33 14.43 23.46 20.44 23.82 -9.19%
P/EPS 295.54 26.88 59.09 100.75 208.65 43.12 24.33 427.62%
EY 0.34 3.72 1.69 0.99 0.48 2.32 4.11 -80.98%
DY 0.00 0.00 5.77 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.00 0.68 0.72 1.46 0.75 0.74 73.33%
Price Multiplier on Announcement Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 25/07/12 23/04/12 16/01/12 20/10/11 28/07/11 25/04/11 19/01/11 -
Price 1.67 1.78 1.61 1.32 1.45 1.40 1.48 -
P/RPS 20.36 23.49 25.18 14.11 23.30 19.87 24.31 -11.13%
P/EPS 292.04 24.79 73.18 98.51 207.22 41.93 24.83 416.40%
EY 0.34 4.03 1.37 1.02 0.48 2.39 4.03 -80.73%
DY 0.00 0.00 4.66 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 0.92 0.84 0.70 1.45 0.73 0.76 68.93%

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