[KPPROP] QoQ Annualized Quarter Result on 31-Mar-2014 [#4]

Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- -9.73%
YoY- -423.88%
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 7,554 8,278 9,152 11,736 10,268 9,066 10,508 -19.70%
PBT -2,236 -3,416 -3,276 -1,811 -1,626 -2,500 -2,436 -5.53%
Tax -4 -2 4 7 -4 -10 -8 -36.92%
NP -2,240 -3,418 -3,272 -1,804 -1,630 -2,510 -2,444 -5.63%
-
NP to SH -2,240 -3,418 -3,272 -1,804 -1,644 -2,510 -2,444 -5.63%
-
Tax Rate - - - - - - - -
Total Cost 9,794 11,696 12,424 13,540 11,898 11,576 12,952 -16.95%
-
Net Worth 50,071 50,071 50,952 40,400 40,768 40,959 42,362 11.75%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 50,071 50,071 50,952 40,400 40,768 40,959 42,362 11.75%
NOSH 440,000 440,000 440,000 400,000 400,000 400,000 407,333 5.26%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -29.65% -41.29% -35.75% -15.37% -15.88% -27.69% -23.26% -
ROE -4.47% -6.83% -6.42% -4.47% -4.03% -6.13% -5.77% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 1.72 1.88 2.08 2.93 2.58 2.27 2.58 -23.62%
EPS -0.51 -0.78 -0.76 -0.45 -0.41 -0.62 -0.60 -10.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1138 0.1138 0.1158 0.101 0.1025 0.1024 0.104 6.16%
Adjusted Per Share Value based on latest NOSH - 400,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 1.30 1.43 1.58 2.02 1.77 1.56 1.81 -19.75%
EPS -0.39 -0.59 -0.56 -0.31 -0.28 -0.43 -0.42 -4.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0863 0.0863 0.0878 0.0696 0.0703 0.0706 0.073 11.77%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.095 0.13 0.095 0.11 0.085 0.095 0.08 -
P/RPS 5.53 6.91 4.57 3.75 3.29 4.19 3.10 46.93%
P/EPS -18.66 -16.73 -12.78 -24.39 -20.56 -15.14 -13.33 25.06%
EY -5.36 -5.98 -7.83 -4.10 -4.86 -6.61 -7.50 -20.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.14 0.82 1.09 0.83 0.93 0.77 5.11%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 13/02/15 27/11/14 28/08/14 28/05/14 26/02/14 28/11/13 29/08/13 -
Price 0.10 0.115 0.115 0.09 0.09 0.09 0.08 -
P/RPS 5.82 6.11 5.53 3.07 3.49 3.97 3.10 52.01%
P/EPS -19.64 -14.80 -15.46 -19.96 -21.77 -14.34 -13.33 29.39%
EY -5.09 -6.75 -6.47 -5.01 -4.59 -6.97 -7.50 -22.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.01 0.99 0.89 0.88 0.88 0.77 9.28%

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