[KPPROP] QoQ Quarter Result on 31-Dec-2005 [#3]

Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -141.0%
YoY- 73.89%
Quarter Report
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 10,025 7,760 6,761 8,854 8,751 7,794 7,340 23.07%
PBT 87 34 635 70 331 -536 -1,217 -
Tax -75 4 512 -193 -31 65 -402 -67.31%
NP 12 38 1,147 -123 300 -471 -1,619 -
-
NP to SH 12 39 1,139 -123 300 -471 -1,619 -
-
Tax Rate 86.21% -11.76% -80.63% 275.71% 9.37% - - -
Total Cost 10,013 7,722 5,614 8,977 8,451 8,265 8,959 7.68%
-
Net Worth 46,996 45,809 46,902 45,434 45,163 44,748 45,268 2.52%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 46,996 45,809 46,902 45,434 45,163 44,748 45,268 2.52%
NOSH 40,000 38,999 39,964 39,677 40,000 39,915 39,975 0.04%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 0.12% 0.49% 16.96% -1.39% 3.43% -6.04% -22.06% -
ROE 0.03% 0.09% 2.43% -0.27% 0.66% -1.05% -3.58% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 25.06 19.90 16.92 22.31 21.88 19.53 18.36 23.02%
EPS 0.03 0.10 2.85 -0.31 0.75 -1.18 -4.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1749 1.1746 1.1736 1.1451 1.1291 1.1211 1.1324 2.48%
Adjusted Per Share Value based on latest NOSH - 39,677
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 1.73 1.34 1.17 1.53 1.51 1.34 1.27 22.86%
EPS 0.00 0.01 0.20 -0.02 0.05 -0.08 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.081 0.079 0.0808 0.0783 0.0778 0.0771 0.078 2.54%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.09 0.09 0.09 0.08 0.08 0.06 0.06 -
P/RPS 0.36 0.45 0.53 0.36 0.37 0.31 0.33 5.96%
P/EPS 300.00 90.00 3.16 -25.81 10.67 -5.08 -1.48 -
EY 0.33 1.11 31.67 -3.88 9.38 -19.67 -67.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.08 0.08 0.07 0.07 0.05 0.05 36.75%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 29/08/06 31/05/06 28/02/06 30/11/05 29/08/05 18/07/05 -
Price 0.14 0.09 0.09 0.12 0.07 0.09 0.06 -
P/RPS 0.56 0.45 0.53 0.54 0.32 0.46 0.33 42.22%
P/EPS 466.67 90.00 3.16 -38.71 9.33 -7.63 -1.48 -
EY 0.21 1.11 31.67 -2.58 10.71 -13.11 -67.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.08 0.08 0.10 0.06 0.08 0.05 79.16%

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