[KPPROP] QoQ Cumulative Quarter Result on 31-Dec-2006 [#3]

Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 21.57%
YoY- 121.09%
Quarter Report
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 8,279 7,095 32,408 25,747 17,785 7,760 32,160 -59.49%
PBT -1,334 -1,058 -1,658 151 121 34 500 -
Tax -605 -7 -78 -90 -71 4 353 -
NP -1,939 -1,065 -1,736 61 50 38 853 -
-
NP to SH -1,887 -1,038 -1,732 62 51 39 845 -
-
Tax Rate - - - 59.60% 58.68% -11.76% -70.60% -
Total Cost 10,218 8,160 34,144 25,686 17,735 7,722 31,307 -52.56%
-
Net Worth 43,130 43,843 449,599 45,538 46,092 45,809 46,999 -5.56%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 43,130 43,843 449,599 45,538 46,092 45,809 46,999 -5.56%
NOSH 40,000 39,923 40,000 38,750 39,230 38,999 40,047 -0.07%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -23.42% -15.01% -5.36% 0.24% 0.28% 0.49% 2.65% -
ROE -4.38% -2.37% -0.39% 0.14% 0.11% 0.09% 1.80% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 20.67 17.77 81.02 66.44 45.33 19.90 80.30 -59.50%
EPS -0.47 -2.60 -0.43 0.16 0.13 0.10 2.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.077 1.0982 11.24 1.1752 1.1749 1.1746 1.1736 -5.56%
Adjusted Per Share Value based on latest NOSH - 36,666
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 1.43 1.22 5.59 4.44 3.07 1.34 5.54 -59.42%
EPS -0.33 -0.18 -0.30 0.01 0.01 0.01 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0743 0.0756 0.775 0.0785 0.0794 0.079 0.081 -5.58%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.14 0.10 0.11 0.12 0.09 0.09 0.09 -
P/RPS 0.68 0.56 0.14 0.18 0.20 0.45 0.11 236.45%
P/EPS -2.97 -3.85 -2.54 75.00 69.23 90.00 4.27 -
EY -33.66 -26.00 -39.36 1.33 1.44 1.11 23.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.09 0.01 0.10 0.08 0.08 0.08 38.17%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 29/08/07 28/05/07 28/02/07 30/11/06 29/08/06 31/05/06 -
Price 0.08 0.14 0.10 0.13 0.14 0.09 0.09 -
P/RPS 0.39 0.79 0.12 0.20 0.31 0.45 0.11 132.33%
P/EPS -1.70 -5.38 -2.31 81.25 107.69 90.00 4.27 -
EY -58.90 -18.57 -43.30 1.23 0.93 1.11 23.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.13 0.01 0.11 0.12 0.08 0.08 -8.50%

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