[KPPROP] QoQ Quarter Result on 31-Dec-2003 [#3]

Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -355.03%
YoY- 10.8%
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 9,744 10,072 10,179 10,981 10,486 9,515 9,218 3.75%
PBT -488 -463 -901 -194 -202 43 -1,621 -54.98%
Tax -62 -158 -171 -186 351 -228 553 -
NP -550 -621 -1,072 -380 149 -185 -1,068 -35.67%
-
NP to SH -550 -621 -1,072 -380 149 -185 -1,068 -35.67%
-
Tax Rate - - - - - 530.23% - -
Total Cost 10,294 10,693 11,251 11,361 10,337 9,700 10,286 0.05%
-
Net Worth 46,610 47,388 47,959 49,589 49,421 50,191 50,199 -4.81%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 46,610 47,388 47,959 49,589 49,421 50,191 50,199 -4.81%
NOSH 39,855 40,064 39,999 39,894 39,473 40,217 39,999 -0.23%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -5.64% -6.17% -10.53% -3.46% 1.42% -1.94% -11.59% -
ROE -1.18% -1.31% -2.24% -0.77% 0.30% -0.37% -2.13% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 24.45 25.14 25.45 27.52 26.56 23.66 23.05 3.99%
EPS -1.38 -1.55 -2.68 -0.95 0.37 -0.46 -2.67 -35.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1695 1.1828 1.199 1.243 1.252 1.248 1.255 -4.58%
Adjusted Per Share Value based on latest NOSH - 39,894
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 1.68 1.74 1.75 1.89 1.81 1.64 1.59 3.72%
EPS -0.09 -0.11 -0.18 -0.07 0.03 -0.03 -0.18 -36.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0803 0.0817 0.0827 0.0855 0.0852 0.0865 0.0865 -4.82%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.05 0.06 0.07 0.08 0.07 0.07 0.06 -
P/RPS 0.20 0.24 0.28 0.29 0.26 0.30 0.26 -16.00%
P/EPS -3.62 -3.87 -2.61 -8.40 18.54 -15.22 -2.25 37.18%
EY -27.60 -25.83 -38.29 -11.91 5.39 -6.57 -44.50 -27.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.04 0.05 0.06 0.06 0.06 0.06 0.05 -13.78%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 01/09/04 31/05/04 27/02/04 28/11/03 17/10/03 30/05/03 -
Price 0.06 0.05 0.07 0.08 0.08 0.08 0.07 -
P/RPS 0.25 0.20 0.28 0.29 0.30 0.34 0.30 -11.41%
P/EPS -4.35 -3.23 -2.61 -8.40 21.19 -17.39 -2.62 40.08%
EY -23.00 -31.00 -38.29 -11.91 4.72 -5.75 -38.14 -28.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 0.04 0.06 0.06 0.06 0.06 0.06 -11.41%

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