[KPPROP] QoQ Annualized Quarter Result on 30-Jun-2006 [#1]

Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -81.54%
YoY- 108.28%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 32,408 34,329 35,570 31,040 32,160 33,865 33,090 -1.38%
PBT -1,658 201 242 136 500 -180 -410 154.04%
Tax -78 -120 -142 16 353 -212 68 -
NP -1,736 81 100 152 853 -392 -342 195.65%
-
NP to SH -1,732 82 102 156 845 -392 -342 195.19%
-
Tax Rate - 59.70% 58.68% -11.76% -70.60% - - -
Total Cost 34,144 34,248 35,470 30,888 31,307 34,257 33,432 1.41%
-
Net Worth 449,599 45,538 46,092 45,809 46,999 45,494 44,901 365.21%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 449,599 45,538 46,092 45,809 46,999 45,494 44,901 365.21%
NOSH 40,000 38,749 39,230 38,999 40,047 39,729 39,767 0.39%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -5.36% 0.24% 0.28% 0.49% 2.65% -1.16% -1.03% -
ROE -0.39% 0.18% 0.22% 0.34% 1.80% -0.86% -0.76% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 81.02 88.59 90.67 79.59 80.30 85.24 83.21 -1.76%
EPS -0.43 0.21 0.26 0.40 2.11 -0.99 -0.86 -37.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.24 1.1752 1.1749 1.1746 1.1736 1.1451 1.1291 363.40%
Adjusted Per Share Value based on latest NOSH - 38,999
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 5.59 5.92 6.13 5.35 5.54 5.84 5.70 -1.29%
EPS -0.30 0.01 0.02 0.03 0.15 -0.07 -0.06 192.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.775 0.0785 0.0794 0.079 0.081 0.0784 0.0774 365.21%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.11 0.12 0.09 0.09 0.09 0.08 0.08 -
P/RPS 0.14 0.14 0.10 0.11 0.11 0.09 0.10 25.17%
P/EPS -2.54 56.25 34.62 22.50 4.27 -8.11 -9.30 -57.93%
EY -39.36 1.78 2.89 4.44 23.44 -12.33 -10.75 137.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.10 0.08 0.08 0.08 0.07 0.07 -72.70%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 28/02/07 30/11/06 29/08/06 31/05/06 28/02/06 30/11/05 -
Price 0.10 0.13 0.14 0.09 0.09 0.12 0.07 -
P/RPS 0.12 0.15 0.15 0.11 0.11 0.14 0.08 31.06%
P/EPS -2.31 60.94 53.85 22.50 4.27 -12.16 -8.14 -56.84%
EY -43.30 1.64 1.86 4.44 23.44 -8.22 -12.29 131.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.11 0.12 0.08 0.08 0.10 0.06 -69.74%

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