[KYM] QoQ Quarter Result on 31-Oct-2006 [#3]

Announcement Date
27-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Oct-2006 [#3]
Profit Trend
QoQ- -58.76%
YoY- 79.25%
View:
Show?
Quarter Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 17,883 18,428 16,717 18,768 17,926 17,227 17,904 -0.07%
PBT -674 3,746 -5,053 -154 -227 -2,456 34,111 -
Tax 29 0 1,649 0 0 0 87 -52.02%
NP -645 3,746 -3,404 -154 -227 -2,456 34,198 -
-
NP to SH -601 3,762 2,525 -281 -177 -2,389 34,940 -
-
Tax Rate - 0.00% - - - - -0.26% -
Total Cost 18,528 14,682 20,121 18,922 18,153 19,683 -16,294 -
-
Net Worth 47,917 48,646 44,670 40,945 41,031 41,441 60,039 -13.99%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 47,917 48,646 44,670 40,945 41,031 41,441 60,039 -13.99%
NOSH 81,216 81,077 81,218 80,285 80,454 81,258 81,134 0.06%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin -3.61% 20.33% -20.36% -0.82% -1.27% -14.26% 191.01% -
ROE -1.25% 7.73% 5.65% -0.69% -0.43% -5.76% 58.20% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 22.02 22.73 20.58 23.38 22.28 21.20 22.07 -0.15%
EPS -0.74 4.64 -3.11 -0.35 -0.22 -2.94 43.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.60 0.55 0.51 0.51 0.51 0.74 -14.05%
Adjusted Per Share Value based on latest NOSH - 80,285
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 11.50 11.85 10.75 12.07 11.53 11.08 11.51 -0.05%
EPS -0.39 2.42 1.62 -0.18 -0.11 -1.54 22.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3082 0.3128 0.2873 0.2633 0.2639 0.2665 0.3861 -13.98%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 0.63 0.50 0.50 0.50 0.33 0.46 0.20 -
P/RPS 2.86 2.20 2.43 2.14 1.48 2.17 0.91 115.01%
P/EPS -85.14 10.78 16.08 -142.86 -150.00 -15.65 0.46 -
EY -1.17 9.28 6.22 -0.70 -0.67 -6.39 215.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.83 0.91 0.98 0.65 0.90 0.27 151.05%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 28/09/07 29/06/07 30/03/07 27/12/06 27/09/06 30/06/06 29/03/06 -
Price 0.47 0.53 0.50 0.49 0.30 0.36 0.34 -
P/RPS 2.13 2.33 2.43 2.10 1.35 1.70 1.54 24.21%
P/EPS -63.51 11.42 16.08 -140.00 -136.36 -12.24 0.79 -
EY -1.57 8.75 6.22 -0.71 -0.73 -8.17 126.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.88 0.91 0.96 0.59 0.71 0.46 44.76%

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