[KPPROP] QoQ Annualized Quarter Result on 30-Sep-2009 [#2]

Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 155.21%
YoY- 108.15%
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 29,760 18,057 18,500 19,656 17,744 29,373 32,644 -5.99%
PBT 4,520 -720 297 590 296 504 1,737 89.51%
Tax -540 -159 -160 -100 -104 -4,292 -5,239 -78.10%
NP 3,980 -879 137 490 192 -3,788 -3,502 -
-
NP to SH 3,980 -879 137 490 192 -3,788 -3,502 -
-
Tax Rate 11.95% - 53.87% 16.95% 35.14% 851.59% 301.61% -
Total Cost 25,780 18,936 18,362 19,166 17,552 33,161 36,146 -20.22%
-
Net Worth 37,014 36,158 31,929 38,097 4,459,200 36,962 37,375 -0.64%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 37,014 36,158 31,929 38,097 4,459,200 36,962 37,375 -0.64%
NOSH 398,000 399,545 343,332 408,333 480,000 398,736 398,030 -0.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 13.37% -4.87% 0.74% 2.49% 1.08% -12.90% -10.73% -
ROE 10.75% -2.43% 0.43% 1.29% 0.00% -10.25% -9.37% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 7.48 4.52 5.39 4.81 3.70 7.37 8.20 -5.95%
EPS 1.00 -0.22 0.04 0.12 0.04 -0.95 -0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.093 0.0905 0.093 0.0933 9.29 0.0927 0.0939 -0.64%
Adjusted Per Share Value based on latest NOSH - 393,999
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 5.13 3.11 3.19 3.39 3.06 5.06 5.63 -6.02%
EPS 0.69 -0.15 0.02 0.08 0.03 -0.65 -0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0638 0.0623 0.055 0.0657 7.6864 0.0637 0.0644 -0.62%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.04 0.05 0.05 0.05 0.05 0.04 0.03 -
P/RPS 0.53 1.11 0.93 1.04 1.35 0.54 0.37 27.15%
P/EPS 4.00 -22.73 125.00 41.67 125.00 -4.21 -3.41 -
EY 25.00 -4.40 0.80 2.40 0.80 -23.75 -29.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.55 0.54 0.54 0.01 0.43 0.32 21.83%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 27/05/10 25/02/10 20/11/09 27/08/09 27/05/09 27/02/09 -
Price 0.05 0.05 0.05 0.05 0.05 0.05 0.04 -
P/RPS 0.67 1.11 0.93 1.04 1.35 0.68 0.49 23.26%
P/EPS 5.00 -22.73 125.00 41.67 125.00 -5.26 -4.55 -
EY 20.00 -4.40 0.80 2.40 0.80 -19.00 -22.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.55 0.54 0.54 0.01 0.54 0.43 16.44%

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