[KSSC] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 151.88%
YoY--%
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 41,944 34,575 33,537 33,352 7.93%
PBT 1,196 1,121 2,067 3,687 -31.26%
Tax -285 -299 -113 -1,066 -35.55%
NP 911 822 1,954 2,621 -29.66%
-
NP to SH 921 812 1,954 2,748 -30.51%
-
Tax Rate 23.83% 26.67% 5.47% 28.91% -
Total Cost 41,033 33,753 31,583 30,731 10.10%
-
Net Worth 60,479 59,520 0 0 -
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - 2,252 -
Div Payout % - - - 81.97% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 60,479 59,520 0 0 -
NOSH 96,000 96,000 86,079 75,081 8.52%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 2.17% 2.38% 5.83% 7.86% -
ROE 1.52% 1.36% 0.00% 0.00% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 43.69 36.02 38.96 44.42 -0.55%
EPS 0.96 0.85 2.04 3.66 -35.96%
DPS 0.00 0.00 0.00 3.00 -
NAPS 0.63 0.62 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 75,113
30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 22.64 18.66 18.10 18.00 7.93%
EPS 0.50 0.44 1.05 1.48 -30.32%
DPS 0.00 0.00 0.00 1.22 -
NAPS 0.3264 0.3212 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 28/06/13 29/06/12 30/06/11 - -
Price 0.315 0.35 0.52 0.00 -
P/RPS 0.72 0.97 1.33 0.00 -
P/EPS 32.83 41.38 22.91 0.00 -
EY 3.05 2.42 4.37 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.56 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 20/08/13 15/08/12 17/08/11 - -
Price 0.315 0.32 0.43 0.00 -
P/RPS 0.72 0.89 1.10 0.00 -
P/EPS 32.83 37.83 18.94 0.00 -
EY 3.05 2.64 5.28 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.52 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