[KPPROP] QoQ Annualized Quarter Result on 31-Mar-2008 [#4]

Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- -118.31%
YoY- -175.12%
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 32,644 34,856 36,544 23,417 22,101 16,558 28,380 9.73%
PBT 1,737 1,664 2,688 -3,209 -1,286 -2,668 -4,232 -
Tax -5,239 -7,674 -2,280 -1,556 -932 -1,210 -28 3119.89%
NP -3,502 -6,010 408 -4,765 -2,218 -3,878 -4,260 -12.19%
-
NP to SH -3,502 -6,010 408 -4,765 -2,182 -3,774 -4,152 -10.68%
-
Tax Rate 301.61% 461.18% 84.82% - - - - -
Total Cost 36,146 40,866 36,136 28,182 24,319 20,436 32,640 7.00%
-
Net Worth 37,375 37,262 34,272 40,183 0 43,130 43,843 -10.05%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 37,375 37,262 34,272 40,183 0 43,130 43,843 -10.05%
NOSH 398,030 400,666 340,000 399,836 399,268 40,000 39,923 360.01%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -10.73% -17.24% 1.12% -20.35% -10.04% -23.42% -15.01% -
ROE -9.37% -16.13% 1.19% -11.86% 0.00% -8.75% -9.47% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 8.20 8.70 10.75 5.86 5.54 41.35 71.09 -76.14%
EPS -0.88 -1.50 0.12 -1.19 -0.55 -0.94 -10.40 -80.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0939 0.093 0.1008 0.1005 0.00 1.077 1.0982 -80.44%
Adjusted Per Share Value based on latest NOSH - 400,123
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 5.63 6.01 6.30 4.04 3.81 2.85 4.89 9.80%
EPS -0.60 -1.04 0.07 -0.82 -0.38 -0.65 -0.72 -11.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0644 0.0642 0.0591 0.0693 0.00 0.0743 0.0756 -10.09%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.03 0.04 0.05 0.06 0.08 0.14 0.10 -
P/RPS 0.37 0.46 0.47 1.02 1.45 0.34 0.14 90.59%
P/EPS -3.41 -2.67 41.67 -5.03 -14.63 -1.49 -0.96 131.91%
EY -29.33 -37.50 2.40 -19.86 -6.83 -67.31 -104.00 -56.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.43 0.50 0.60 0.00 0.13 0.09 132.06%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 27/11/08 27/08/08 29/05/08 29/02/08 28/11/07 29/08/07 -
Price 0.04 0.04 0.05 0.05 0.07 0.08 0.14 -
P/RPS 0.49 0.46 0.47 0.85 1.26 0.19 0.20 81.24%
P/EPS -4.55 -2.67 41.67 -4.20 -12.80 -0.85 -1.35 123.96%
EY -22.00 -37.50 2.40 -23.83 -7.81 -117.80 -74.29 -55.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.43 0.50 0.50 0.00 0.07 0.13 121.19%

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