[KPPROP] QoQ Cumulative Quarter Result on 31-Mar-2017 [#4]

Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- -313.61%
YoY- -47.31%
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 21,701 7,276 2,721 33,316 25,032 18,840 6,821 115.86%
PBT -4,055 -5,754 -591 -863 498 1,104 230 -
Tax -3 -3 -94 -1,052 -961 -778 -326 -95.57%
NP -4,058 -5,757 -685 -1,915 -463 326 -96 1105.21%
-
NP to SH -4,058 -5,757 -685 -1,915 -463 326 -96 1105.21%
-
Tax Rate - - - - 192.97% 70.47% 141.74% -
Total Cost 25,759 13,033 3,406 35,231 25,495 18,514 6,917 139.68%
-
Net Worth 52,009 49,420 54,436 56,073 57,393 58,185 52,511 -0.63%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 52,009 49,420 54,436 56,073 57,393 58,185 52,511 -0.63%
NOSH 528,100 528,000 528,000 528,000 528,000 528,000 480,000 6.55%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -18.70% -79.12% -25.17% -5.75% -1.85% 1.73% -1.41% -
ROE -7.80% -11.65% -1.26% -3.42% -0.81% 0.56% -0.18% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 4.11 1.38 0.52 6.31 4.74 3.57 1.42 102.70%
EPS -0.76 -1.07 -0.13 -0.36 -0.09 0.06 -0.02 1022.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0985 0.0936 0.1031 0.1062 0.1087 0.1102 0.1094 -6.73%
Adjusted Per Share Value based on latest NOSH - 528,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 3.74 1.25 0.47 5.74 4.31 3.25 1.18 115.31%
EPS -0.70 -0.99 -0.12 -0.33 -0.08 0.06 -0.02 963.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0897 0.0852 0.0938 0.0967 0.0989 0.1003 0.0905 -0.58%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.115 0.12 0.105 0.10 0.09 0.105 0.105 -
P/RPS 2.80 8.71 20.37 1.58 1.90 2.94 7.39 -47.54%
P/EPS -14.96 -11.01 -80.93 -27.57 -102.63 170.06 -525.00 -90.61%
EY -6.68 -9.09 -1.24 -3.63 -0.97 0.59 -0.19 966.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.28 1.02 0.94 0.83 0.95 0.96 14.05%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 27/11/17 29/08/17 29/05/17 27/02/17 29/11/16 30/08/16 -
Price 0.10 0.115 0.11 0.105 0.095 0.09 0.12 -
P/RPS 2.43 8.35 21.35 1.66 2.00 2.52 8.44 -56.29%
P/EPS -13.01 -10.55 -84.79 -28.95 -108.34 145.77 -600.00 -92.16%
EY -7.69 -9.48 -1.18 -3.45 -0.92 0.69 -0.17 1160.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.23 1.07 0.99 0.87 0.82 1.10 -4.89%

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