[KPPROP] QoQ Quarter Result on 30-Sep-2015 [#2]

Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 901.15%
YoY- 256.45%
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 6,821 4,154 2,755 5,472 5,188 13,262 1,527 171.47%
PBT 230 -261 -2,335 1,708 -45 675 32 272.88%
Tax -326 -186 283 -314 -129 -281 -2 2893.22%
NP -96 -447 -2,052 1,394 -174 394 30 -
-
NP to SH -96 -447 -2,052 1,394 -174 394 30 -
-
Tax Rate 141.74% - - 18.38% - 41.63% 6.25% -
Total Cost 6,917 4,601 4,807 4,078 5,362 12,868 1,497 177.67%
-
Net Worth 52,511 61,046 50,476 51,611 49,348 50,335 50,071 3.22%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 52,511 61,046 50,476 51,611 49,348 50,335 50,071 3.22%
NOSH 480,000 557,500 528,000 440,000 432,500 440,000 440,000 5.97%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -1.41% -10.76% -74.48% 25.48% -3.35% 2.97% 1.96% -
ROE -0.18% -0.73% -4.07% 2.70% -0.35% 0.78% 0.06% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 1.42 0.75 0.62 1.24 1.20 3.01 0.35 154.59%
EPS -0.02 -0.08 -0.39 0.32 -0.04 0.09 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1094 0.1095 0.1134 0.1173 0.1141 0.1144 0.1138 -2.59%
Adjusted Per Share Value based on latest NOSH - 440,000
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 1.18 0.72 0.47 0.94 0.89 2.29 0.26 174.37%
EPS -0.02 -0.08 -0.35 0.24 -0.03 0.07 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0905 0.1052 0.087 0.089 0.0851 0.0868 0.0863 3.22%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.105 0.095 0.125 0.09 0.095 0.10 0.095 -
P/RPS 7.39 12.75 20.20 7.24 7.92 3.32 27.37 -58.25%
P/EPS -525.00 -118.48 -27.12 28.41 -236.14 111.68 1,393.33 -
EY -0.19 -0.84 -3.69 3.52 -0.42 0.90 0.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.87 1.10 0.77 0.83 0.87 0.83 10.19%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 30/05/16 26/02/16 27/11/15 21/08/15 28/05/15 13/02/15 -
Price 0.12 0.11 0.11 0.10 0.09 0.105 0.10 -
P/RPS 8.44 14.76 17.77 8.04 7.50 3.48 28.81 -55.92%
P/EPS -600.00 -137.19 -23.86 31.56 -223.71 117.26 1,466.67 -
EY -0.17 -0.73 -4.19 3.17 -0.45 0.85 0.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.00 0.97 0.85 0.79 0.92 0.88 16.05%

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