[KPPROP] QoQ Cumulative Quarter Result on 31-Dec-2007 [#3]

Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 13.25%
YoY- -2740.32%
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 17,428 9,136 23,417 16,576 8,279 7,095 32,408 -33.79%
PBT 832 672 -3,209 -965 -1,334 -1,058 -1,658 -
Tax -3,837 -570 -1,556 -699 -605 -7 -78 1233.05%
NP -3,005 102 -4,765 -1,664 -1,939 -1,065 -1,736 44.02%
-
NP to SH -3,005 102 -4,765 -1,637 -1,887 -1,038 -1,732 44.24%
-
Tax Rate 461.18% 84.82% - - - - - -
Total Cost 20,433 9,034 28,182 18,240 10,218 8,160 34,144 -28.91%
-
Net Worth 37,262 34,272 40,183 0 43,130 43,843 449,599 -80.90%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 37,262 34,272 40,183 0 43,130 43,843 449,599 -80.90%
NOSH 400,666 340,000 399,836 399,268 40,000 39,923 40,000 362.72%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -17.24% 1.12% -20.35% -10.04% -23.42% -15.01% -5.36% -
ROE -8.06% 0.30% -11.86% 0.00% -4.38% -2.37% -0.39% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 4.35 2.69 5.86 4.15 20.67 17.77 81.02 -85.69%
EPS -0.75 0.03 -1.19 -0.41 -0.47 -2.60 -0.43 44.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.093 0.1008 0.1005 0.00 1.077 1.0982 11.24 -95.87%
Adjusted Per Share Value based on latest NOSH - 416,666
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 3.00 1.57 4.04 2.86 1.43 1.22 5.59 -33.88%
EPS -0.52 0.02 -0.82 -0.28 -0.33 -0.18 -0.30 44.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0642 0.0591 0.0693 0.00 0.0743 0.0756 0.775 -80.91%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.04 0.05 0.06 0.08 0.14 0.10 0.11 -
P/RPS 0.92 1.86 1.02 1.93 0.68 0.56 0.14 249.63%
P/EPS -5.33 166.67 -5.03 -19.51 -2.97 -3.85 -2.54 63.68%
EY -18.75 0.60 -19.86 -5.13 -33.66 -26.00 -39.36 -38.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.50 0.60 0.00 0.13 0.09 0.01 1118.99%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 27/08/08 29/05/08 29/02/08 28/11/07 29/08/07 28/05/07 -
Price 0.04 0.05 0.05 0.07 0.08 0.14 0.10 -
P/RPS 0.92 1.86 0.85 1.69 0.39 0.79 0.12 287.37%
P/EPS -5.33 166.67 -4.20 -17.07 -1.70 -5.38 -2.31 74.34%
EY -18.75 0.60 -23.83 -5.86 -58.90 -18.57 -43.30 -42.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.50 0.50 0.00 0.07 0.13 0.01 1118.99%

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