[KPPROP] QoQ 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- 12.08%
YoY- 66.11%
View:
Show?
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 8,884 8,466 9,428 9,887 10,122 9,639 10,617 -11.17%
PBT 342 941 920 1,560 1,599 1,658 1,772 -66.50%
Tax -217 -252 -353 -178 -366 -281 -450 -38.42%
NP 125 689 567 1,382 1,233 1,377 1,322 -79.15%
-
NP to SH 125 689 567 1,382 1,233 1,377 1,322 -79.15%
-
Tax Rate 63.45% 26.78% 38.37% 11.41% 22.89% 16.95% 25.40% -
Total Cost 8,759 7,777 8,861 8,505 8,889 8,262 9,295 -3.87%
-
Net Worth 51,398 51,615 51,000 50,232 50,613 49,152 47,952 4.72%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div - - - 1,502 - - - -
Div Payout % - - - 108.70% - - - -
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 51,398 51,615 51,000 50,232 50,613 49,152 47,952 4.72%
NOSH 29,761 29,956 30,000 30,043 30,073 29,934 30,045 -0.62%
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 1.41% 8.14% 6.01% 13.98% 12.18% 14.29% 12.45% -
ROE 0.24% 1.33% 1.11% 2.75% 2.44% 2.80% 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 29.85 28.26 31.43 32.91 33.66 32.20 35.34 -10.61%
EPS 0.42 2.30 1.89 4.60 4.10 4.60 4.40 -79.02%
DPS 0.00 0.00 0.00 5.00 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 1.53 1.46 1.63 1.70 1.74 1.66 1.83 -11.22%
EPS 0.02 0.12 0.10 0.24 0.21 0.24 0.23 -80.28%
DPS 0.00 0.00 0.00 0.26 0.00 0.00 0.00 -
NAPS 0.0886 0.089 0.0879 0.0866 0.0872 0.0847 0.0827 4.68%
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 0.64 0.71 0.70 0.58 0.65 0.84 0.91 -20.86%
P/EPS 45.24 8.70 11.64 4.13 5.37 5.87 7.27 237.19%
EY 2.21 11.50 8.59 24.21 18.64 17.04 13.75 -70.33%
DY 0.00 0.00 0.00 26.32 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 0.57 0.67 0.64 0.61 0.68 0.78 0.91 -26.73%
P/EPS 40.48 8.26 10.58 4.35 5.61 5.43 7.27 213.16%
EY 2.47 12.11 9.45 23.00 17.83 18.40 13.75 -68.06%
DY 0.00 0.00 0.00 25.00 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