[KPPROP] QoQ TTM Result on 30-Sep-2002 [#2]

Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- -22.98%
YoY- -49.86%
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 39,414 36,486 34,090 32,167 30,740 33,581 36,646 4.98%
PBT -1,828 -2,504 3,323 4,182 4,856 6,409 3,763 -
Tax 259 377 -1,933 -2,241 -2,336 -2,579 -1,000 -
NP -1,569 -2,127 1,390 1,941 2,520 3,830 2,763 -
-
NP to SH -1,569 -2,127 1,390 1,941 2,520 3,830 2,763 -
-
Tax Rate - - 58.17% 53.59% 48.11% 40.24% 26.57% -
Total Cost 40,983 38,613 32,700 30,226 28,220 29,751 33,883 13.56%
-
Net Worth 50,191 50,199 51,420 52,235 53,393 30,009 51,398 -1.57%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - 1,502 -
Div Payout % - - - - - - 54.37% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 50,191 50,199 51,420 52,235 53,393 30,009 51,398 -1.57%
NOSH 40,217 39,999 30,070 29,729 30,080 30,009 29,761 22.29%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -3.98% -5.83% 4.08% 6.03% 8.20% 11.41% 7.54% -
ROE -3.13% -4.24% 2.70% 3.72% 4.72% 12.76% 5.38% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 98.00 91.22 113.37 108.20 102.19 111.90 123.13 -14.15%
EPS -3.90 -5.32 4.62 6.53 8.38 12.76 9.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.248 1.255 1.71 1.757 1.775 1.00 1.727 -19.51%
Adjusted Per Share Value based on latest NOSH - 29,729
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 6.79 6.29 5.88 5.54 5.30 5.79 6.32 4.91%
EPS -0.27 -0.37 0.24 0.33 0.43 0.66 0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.26 -
NAPS 0.0865 0.0865 0.0886 0.09 0.092 0.0517 0.0886 -1.59%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.07 0.06 0.08 0.13 0.16 0.19 0.19 -
P/RPS 0.07 0.07 0.07 0.12 0.16 0.17 0.15 -39.91%
P/EPS -1.79 -1.13 1.73 1.99 1.91 1.49 2.05 -
EY -55.73 -88.63 57.78 50.22 52.36 67.17 48.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 26.32 -
P/NAPS 0.06 0.05 0.05 0.07 0.09 0.19 0.11 -33.31%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 17/10/03 30/05/03 28/02/03 29/11/02 22/08/02 28/05/02 25/02/02 -
Price 0.08 0.07 0.07 0.12 0.16 0.17 0.17 -
P/RPS 0.08 0.08 0.06 0.11 0.16 0.15 0.14 -31.20%
P/EPS -2.05 -1.32 1.51 1.84 1.91 1.33 1.83 -
EY -48.77 -75.96 66.04 54.41 52.36 75.07 54.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 29.41 -
P/NAPS 0.06 0.06 0.04 0.07 0.09 0.17 0.10 -28.92%

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