[KPPROP] QoQ Annualized Quarter Result on 31-Dec-2005 [#3]

Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -14.62%
YoY- 82.1%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 35,570 31,040 32,160 33,865 33,090 31,176 35,958 -0.72%
PBT 242 136 500 -180 -410 -2,144 -2,627 -
Tax -142 16 353 -212 68 260 -634 -63.08%
NP 100 152 853 -392 -342 -1,884 -3,261 -
-
NP to SH 102 156 845 -392 -342 -1,884 -3,261 -
-
Tax Rate 58.68% -11.76% -70.60% - - - - -
Total Cost 35,470 30,888 31,307 34,257 33,432 33,060 39,219 -6.47%
-
Net Worth 46,092 45,809 46,999 45,494 44,901 44,748 45,309 1.14%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 46,092 45,809 46,999 45,494 44,901 44,748 45,309 1.14%
NOSH 39,230 38,999 40,047 39,729 39,767 39,915 40,012 -1.30%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 0.28% 0.49% 2.65% -1.16% -1.03% -6.04% -9.07% -
ROE 0.22% 0.34% 1.80% -0.86% -0.76% -4.21% -7.20% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 90.67 79.59 80.30 85.24 83.21 78.11 89.87 0.59%
EPS 0.26 0.40 2.11 -0.99 -0.86 -4.72 -8.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1749 1.1746 1.1736 1.1451 1.1291 1.1211 1.1324 2.48%
Adjusted Per Share Value based on latest NOSH - 39,677
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 6.13 5.35 5.54 5.84 5.70 5.37 6.20 -0.75%
EPS 0.02 0.03 0.15 -0.07 -0.06 -0.32 -0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0794 0.079 0.081 0.0784 0.0774 0.0771 0.0781 1.10%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.09 0.09 0.09 0.08 0.08 0.06 0.06 -
P/RPS 0.10 0.11 0.11 0.09 0.10 0.08 0.07 26.81%
P/EPS 34.62 22.50 4.27 -8.11 -9.30 -1.27 -0.74 -
EY 2.89 4.44 23.44 -12.33 -10.75 -78.67 -135.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.08 0.08 0.07 0.07 0.05 0.05 36.75%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 29/08/06 31/05/06 28/02/06 30/11/05 29/08/05 18/07/05 -
Price 0.14 0.09 0.09 0.12 0.07 0.09 0.06 -
P/RPS 0.15 0.11 0.11 0.14 0.08 0.12 0.07 66.13%
P/EPS 53.85 22.50 4.27 -12.16 -8.14 -1.91 -0.74 -
EY 1.86 4.44 23.44 -8.22 -12.29 -52.44 -135.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.08 0.08 0.10 0.06 0.08 0.05 79.16%

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