[KPPROP] QoQ Cumulative Quarter Result on 30-Sep-2006 [#2]

Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 30.77%
YoY- 129.82%
Quarter Report
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 7,095 32,408 25,747 17,785 7,760 32,160 25,399 -57.36%
PBT -1,058 -1,658 151 121 34 500 -135 296.03%
Tax -7 -78 -90 -71 4 353 -159 -87.60%
NP -1,065 -1,736 61 50 38 853 -294 136.42%
-
NP to SH -1,038 -1,732 62 51 39 845 -294 132.40%
-
Tax Rate - - 59.60% 58.68% -11.76% -70.60% - -
Total Cost 8,160 34,144 25,686 17,735 7,722 31,307 25,693 -53.54%
-
Net Worth 43,843 449,599 45,538 46,092 45,809 46,999 45,494 -2.44%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 43,843 449,599 45,538 46,092 45,809 46,999 45,494 -2.44%
NOSH 39,923 40,000 38,750 39,230 38,999 40,047 39,729 0.32%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -15.01% -5.36% 0.24% 0.28% 0.49% 2.65% -1.16% -
ROE -2.37% -0.39% 0.14% 0.11% 0.09% 1.80% -0.65% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 17.77 81.02 66.44 45.33 19.90 80.30 63.93 -57.50%
EPS -2.60 -0.43 0.16 0.13 0.10 2.11 -0.74 131.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0982 11.24 1.1752 1.1749 1.1746 1.1736 1.1451 -2.75%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 1.22 5.59 4.44 3.07 1.34 5.54 4.38 -57.44%
EPS -0.18 -0.30 0.01 0.01 0.01 0.15 -0.05 135.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0756 0.775 0.0785 0.0794 0.079 0.081 0.0784 -2.40%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.10 0.11 0.12 0.09 0.09 0.09 0.08 -
P/RPS 0.56 0.14 0.18 0.20 0.45 0.11 0.13 165.45%
P/EPS -3.85 -2.54 75.00 69.23 90.00 4.27 -10.81 -49.85%
EY -26.00 -39.36 1.33 1.44 1.11 23.44 -9.25 99.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.01 0.10 0.08 0.08 0.08 0.07 18.29%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 28/05/07 28/02/07 30/11/06 29/08/06 31/05/06 28/02/06 -
Price 0.14 0.10 0.13 0.14 0.09 0.09 0.12 -
P/RPS 0.79 0.12 0.20 0.31 0.45 0.11 0.19 159.24%
P/EPS -5.38 -2.31 81.25 107.69 90.00 4.27 -16.22 -52.17%
EY -18.57 -43.30 1.23 0.93 1.11 23.44 -6.17 108.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.01 0.11 0.12 0.08 0.08 0.10 19.17%

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