[KPPROP] QoQ Annualized Quarter Result on 30-Jun-2009 [#1]

Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 105.07%
YoY- -52.94%
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 18,057 18,500 19,656 17,744 29,373 32,644 34,856 -35.52%
PBT -720 297 590 296 504 1,737 1,664 -
Tax -159 -160 -100 -104 -4,292 -5,239 -7,674 -92.47%
NP -879 137 490 192 -3,788 -3,502 -6,010 -72.27%
-
NP to SH -879 137 490 192 -3,788 -3,502 -6,010 -72.27%
-
Tax Rate - 53.87% 16.95% 35.14% 851.59% 301.61% 461.18% -
Total Cost 18,936 18,362 19,166 17,552 33,161 36,146 40,866 -40.14%
-
Net Worth 36,158 31,929 38,097 4,459,200 36,962 37,375 37,262 -1.98%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 36,158 31,929 38,097 4,459,200 36,962 37,375 37,262 -1.98%
NOSH 399,545 343,332 408,333 480,000 398,736 398,030 400,666 -0.18%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -4.87% 0.74% 2.49% 1.08% -12.90% -10.73% -17.24% -
ROE -2.43% 0.43% 1.29% 0.00% -10.25% -9.37% -16.13% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 4.52 5.39 4.81 3.70 7.37 8.20 8.70 -35.39%
EPS -0.22 0.04 0.12 0.04 -0.95 -0.88 -1.50 -72.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0905 0.093 0.0933 9.29 0.0927 0.0939 0.093 -1.80%
Adjusted Per Share Value based on latest NOSH - 480,000
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 3.11 3.19 3.39 3.06 5.06 5.63 6.01 -35.57%
EPS -0.15 0.02 0.08 0.03 -0.65 -0.60 -1.04 -72.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0623 0.055 0.0657 7.6864 0.0637 0.0644 0.0642 -1.98%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.05 0.05 0.05 0.05 0.04 0.03 0.04 -
P/RPS 1.11 0.93 1.04 1.35 0.54 0.37 0.46 80.00%
P/EPS -22.73 125.00 41.67 125.00 -4.21 -3.41 -2.67 317.47%
EY -4.40 0.80 2.40 0.80 -23.75 -29.33 -37.50 -76.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.54 0.54 0.01 0.43 0.32 0.43 17.84%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 20/11/09 27/08/09 27/05/09 27/02/09 27/11/08 -
Price 0.05 0.05 0.05 0.05 0.05 0.04 0.04 -
P/RPS 1.11 0.93 1.04 1.35 0.68 0.49 0.46 80.00%
P/EPS -22.73 125.00 41.67 125.00 -5.26 -4.55 -2.67 317.47%
EY -4.40 0.80 2.40 0.80 -19.00 -22.00 -37.50 -76.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.54 0.54 0.01 0.54 0.43 0.43 17.84%

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