[KPPROP] QoQ Annualized Quarter Result on 31-Dec-2014 [#3]

Announcement Date
13-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 34.46%
YoY- -36.25%
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 21,320 20,752 18,928 7,554 8,278 9,152 11,736 48.82%
PBT 3,324 -180 -1,003 -2,236 -3,416 -3,276 -1,811 -
Tax -884 -516 -284 -4 -2 4 7 -
NP 2,440 -696 -1,287 -2,240 -3,418 -3,272 -1,804 -
-
NP to SH 2,440 -696 -1,287 -2,240 -3,418 -3,272 -1,804 -
-
Tax Rate 26.59% - - - - - - -
Total Cost 18,880 21,448 20,215 9,794 11,696 12,424 13,540 24.78%
-
Net Worth 51,109 49,348 50,769 50,071 50,071 50,952 40,400 16.95%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 51,109 49,348 50,769 50,071 50,071 50,952 40,400 16.95%
NOSH 435,714 432,500 443,793 440,000 440,000 440,000 400,000 5.86%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 11.44% -3.35% -6.80% -29.65% -41.29% -35.75% -15.37% -
ROE 4.77% -1.41% -2.53% -4.47% -6.83% -6.42% -4.47% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 4.89 4.80 4.27 1.72 1.88 2.08 2.93 40.65%
EPS 0.56 -0.16 -0.29 -0.51 -0.78 -0.76 -0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1173 0.1141 0.1144 0.1138 0.1138 0.1158 0.101 10.47%
Adjusted Per Share Value based on latest NOSH - 440,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 3.67 3.58 3.26 1.30 1.43 1.58 2.02 48.83%
EPS 0.42 -0.12 -0.22 -0.39 -0.59 -0.56 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0881 0.0851 0.0875 0.0863 0.0863 0.0878 0.0696 16.99%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.09 0.095 0.10 0.095 0.13 0.095 0.11 -
P/RPS 1.84 1.98 2.34 5.53 6.91 4.57 3.75 -37.76%
P/EPS 16.07 -59.03 -34.48 -18.66 -16.73 -12.78 -24.39 -
EY 6.22 -1.69 -2.90 -5.36 -5.98 -7.83 -4.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.83 0.87 0.83 1.14 0.82 1.09 -20.66%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 21/08/15 28/05/15 13/02/15 27/11/14 28/08/14 28/05/14 -
Price 0.10 0.09 0.105 0.10 0.115 0.115 0.09 -
P/RPS 2.04 1.88 2.46 5.82 6.11 5.53 3.07 -23.83%
P/EPS 17.86 -55.93 -36.21 -19.64 -14.80 -15.46 -19.96 -
EY 5.60 -1.79 -2.76 -5.09 -6.75 -6.47 -5.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.79 0.92 0.88 1.01 0.99 0.89 -3.01%

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