[KPPROP] QoQ Quarter Result on 31-Dec-2011 [#3]

Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- -88.58%
YoY- -60.48%
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 3,585 4,486 5,827 7,461 7,788 6,163 3,972 -6.58%
PBT 144 482 -880 385 4,324 261 -469 -
Tax -118 -162 188 64 -391 -138 163 -
NP 26 320 -692 449 3,933 123 -306 -
-
NP to SH 26 320 -692 449 3,933 123 -306 -
-
Tax Rate 81.94% 33.61% - -16.62% 9.04% 52.87% - -
Total Cost 3,559 4,166 6,519 7,012 3,855 6,040 4,278 -11.51%
-
Net Worth 41,999 41,999 42,415 43,226 42,059 38,908 36,184 10.41%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 41,999 41,999 42,415 43,226 42,059 38,908 36,184 10.41%
NOSH 400,000 400,000 407,058 408,181 401,326 410,000 382,500 3.01%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 0.73% 7.13% -11.88% 6.02% 50.50% 2.00% -7.70% -
ROE 0.06% 0.76% -1.63% 1.04% 9.35% 0.32% -0.85% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 0.90 1.12 1.43 1.83 1.94 1.50 1.04 -9.16%
EPS 0.01 0.08 -0.17 0.11 0.98 0.03 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.105 0.105 0.1042 0.1059 0.1048 0.0949 0.0946 7.18%
Adjusted Per Share Value based on latest NOSH - 408,181
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 0.62 0.77 1.00 1.29 1.34 1.06 0.68 -5.95%
EPS 0.00 0.06 -0.12 0.08 0.68 0.02 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0724 0.0724 0.0731 0.0745 0.0725 0.0671 0.0624 10.38%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.08 0.09 0.10 0.08 0.08 0.10 0.08 -
P/RPS 8.93 8.02 6.99 4.38 4.12 6.65 7.70 10.35%
P/EPS 1,230.77 112.50 -58.82 72.73 8.16 333.33 -100.00 -
EY 0.08 0.89 -1.70 1.38 12.25 0.30 -1.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.86 0.96 0.76 0.76 1.05 0.85 -7.17%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 28/08/12 28/05/12 27/02/12 25/11/11 22/08/11 27/05/11 -
Price 0.08 0.08 0.08 0.10 0.09 0.08 0.12 -
P/RPS 8.93 7.13 5.59 5.47 4.64 5.32 11.56 -15.77%
P/EPS 1,230.77 100.00 -47.06 90.91 9.18 266.67 -150.00 -
EY 0.08 1.00 -2.13 1.10 10.89 0.38 -0.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.76 0.77 0.94 0.86 0.84 1.27 -28.92%

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