[KPPROP] YoY Cumulative Quarter Result on 31-Dec-1999 [#3]

Announcement Date
22-Feb-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-1999
Quarter
31-Dec-1999 [#3]
Profit Trend
QoQ- 69.45%
YoY--%
Quarter Report
View:
Show?
Cumulative Result
31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 27,268 26,758 30,378 31,397 0 -100.00%
PBT -884 2,203 5,029 6,681 0 -100.00%
Tax -176 -822 -1,097 -701 0 -100.00%
NP -1,060 1,381 3,932 5,980 0 -100.00%
-
NP to SH -1,060 1,381 3,932 5,980 0 -100.00%
-
Tax Rate - 37.31% 21.81% 10.49% - -
Total Cost 28,328 25,377 26,446 25,417 0 -100.00%
-
Net Worth 51,348 51,847 50,515 46,819 0 -100.00%
Dividend
31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 51,348 51,847 50,515 46,819 0 -100.00%
NOSH 30,028 30,021 30,015 29,170 0 -100.00%
Ratio Analysis
31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin -3.89% 5.16% 12.94% 19.05% 0.00% -
ROE -2.06% 2.66% 7.78% 12.77% 0.00% -
Per Share
31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 90.81 89.13 101.21 107.63 0.00 -100.00%
EPS -3.53 4.60 13.10 20.50 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.727 1.683 1.605 1.427 -0.18%
Adjusted Per Share Value based on latest NOSH - 29,890
31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 5.07 4.97 5.65 5.84 0.00 -100.00%
EPS -0.20 0.26 0.73 1.11 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0955 0.0964 0.0939 0.087 1.427 2.85%
Price Multiplier on Financial Quarter End Date
31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/02 31/12/01 26/12/00 - - -
Price 0.08 0.19 0.22 0.00 0.00 -
P/RPS 0.09 0.21 0.22 0.00 0.00 -100.00%
P/EPS -2.27 4.13 1.68 0.00 0.00 -100.00%
EY -44.13 24.21 59.55 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 0.11 0.13 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 28/02/03 25/02/02 03/07/01 22/02/00 - -
Price 0.07 0.17 0.23 0.37 0.00 -
P/RPS 0.08 0.19 0.23 0.34 0.00 -100.00%
P/EPS -1.98 3.70 1.76 1.80 0.00 -100.00%
EY -50.43 27.06 56.96 55.41 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.04 0.10 0.14 0.23 0.00 -100.00%

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