[KPPROP] QoQ Cumulative Quarter Result on 30-Sep-2004 [#2]

Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- -88.57%
YoY- -3245.71%
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 7,794 35,958 28,618 19,816 10,072 41,161 30,982 -60.18%
PBT -536 -2,627 -1,410 -951 -463 1,252 -351 32.64%
Tax 65 -634 -232 -220 -158 -2,737 -63 -
NP -471 -3,261 -1,642 -1,171 -621 -1,485 -414 8.98%
-
NP to SH -471 -3,261 -1,642 -1,171 -621 -1,485 -414 8.98%
-
Tax Rate - - - - - 218.61% - -
Total Cost 8,265 39,219 30,260 20,987 10,693 42,646 31,396 -58.95%
-
Net Worth 44,748 45,309 46,271 46,740 47,388 47,976 49,480 -6.48%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 44,748 45,309 46,271 46,740 47,388 47,976 49,480 -6.48%
NOSH 39,915 40,012 39,951 39,965 40,064 40,026 39,807 0.18%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -6.04% -9.07% -5.74% -5.91% -6.17% -3.61% -1.34% -
ROE -1.05% -7.20% -3.55% -2.51% -1.31% -3.10% -0.84% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 19.53 89.87 71.63 49.58 25.14 102.83 77.83 -60.24%
EPS -1.18 -8.15 -4.11 -2.93 -1.55 -3.71 -1.04 8.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1211 1.1324 1.1582 1.1695 1.1828 1.1986 1.243 -6.65%
Adjusted Per Share Value based on latest NOSH - 39,855
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 1.34 6.20 4.93 3.42 1.74 7.09 5.34 -60.24%
EPS -0.08 -0.56 -0.28 -0.20 -0.11 -0.26 -0.07 9.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0771 0.0781 0.0798 0.0806 0.0817 0.0827 0.0853 -6.52%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.06 0.06 0.06 0.05 0.06 0.07 0.08 -
P/RPS 0.31 0.07 0.08 0.10 0.24 0.07 0.10 112.75%
P/EPS -5.08 -0.74 -1.46 -1.71 -3.87 -1.89 -7.69 -24.16%
EY -19.67 -135.83 -68.50 -58.60 -25.83 -53.00 -13.00 31.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 0.05 0.05 0.04 0.05 0.06 0.06 -11.45%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 18/07/05 28/02/05 30/11/04 01/09/04 31/05/04 27/02/04 -
Price 0.09 0.06 0.06 0.06 0.05 0.07 0.08 -
P/RPS 0.46 0.07 0.08 0.12 0.20 0.07 0.10 176.84%
P/EPS -7.63 -0.74 -1.46 -2.05 -3.23 -1.89 -7.69 -0.52%
EY -13.11 -135.83 -68.50 -48.83 -31.00 -53.00 -13.00 0.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.05 0.05 0.05 0.04 0.06 0.06 21.16%

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