[KPPROP] QoQ Quarter Result on 30-Sep-2010 [#2]

Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- -112.16%
YoY- -161.42%
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 6,163 3,972 11,717 8,100 7,440 4,182 4,047 32.46%
PBT 261 -469 1,446 53 1,130 -943 -72 -
Tax -138 163 -310 -174 -135 -39 -70 57.42%
NP 123 -306 1,136 -121 995 -982 -142 -
-
NP to SH 123 -306 1,136 -121 995 -982 -142 -
-
Tax Rate 52.87% - 21.44% 328.30% 11.95% - - -
Total Cost 6,040 4,278 10,581 8,221 6,445 5,164 4,189 27.71%
-
Net Worth 38,908 36,184 38,705 37,388 37,014 35,548 33,015 11.60%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 38,908 36,184 38,705 37,388 37,014 35,548 33,015 11.60%
NOSH 410,000 382,500 405,714 403,333 398,000 392,800 355,000 10.10%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 2.00% -7.70% 9.70% -1.49% 13.37% -23.48% -3.51% -
ROE 0.32% -0.85% 2.94% -0.32% 2.69% -2.76% -0.43% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1.50 1.04 2.89 2.01 1.87 1.06 1.14 20.13%
EPS 0.03 -0.08 0.28 -0.03 0.25 -0.25 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0949 0.0946 0.0954 0.0927 0.093 0.0905 0.093 1.36%
Adjusted Per Share Value based on latest NOSH - 403,333
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1.06 0.68 2.02 1.40 1.28 0.72 0.70 31.96%
EPS 0.02 -0.05 0.20 -0.02 0.17 -0.17 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0671 0.0624 0.0667 0.0644 0.0638 0.0613 0.0569 11.65%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.10 0.08 0.05 0.04 0.04 0.05 0.05 -
P/RPS 6.65 7.70 1.73 1.99 2.14 4.70 4.39 31.99%
P/EPS 333.33 -100.00 17.86 -133.33 16.00 -20.00 -125.00 -
EY 0.30 -1.00 5.60 -0.75 6.25 -5.00 -0.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.85 0.52 0.43 0.43 0.55 0.54 55.97%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 27/05/11 25/02/11 26/11/10 25/08/10 27/05/10 25/02/10 -
Price 0.08 0.12 0.05 0.05 0.05 0.05 0.05 -
P/RPS 5.32 11.56 1.73 2.49 2.67 4.70 4.39 13.70%
P/EPS 266.67 -150.00 17.86 -166.67 20.00 -20.00 -125.00 -
EY 0.38 -0.67 5.60 -0.60 5.00 -5.00 -0.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.27 0.52 0.54 0.54 0.55 0.54 34.36%

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