[KPPROP] QoQ Quarter Result on 31-Mar-2011 [#4]

Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- -126.94%
YoY- 68.84%
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 7,461 7,788 6,163 3,972 11,717 8,100 7,440 0.18%
PBT 385 4,324 261 -469 1,446 53 1,130 -51.12%
Tax 64 -391 -138 163 -310 -174 -135 -
NP 449 3,933 123 -306 1,136 -121 995 -41.08%
-
NP to SH 449 3,933 123 -306 1,136 -121 995 -41.08%
-
Tax Rate -16.62% 9.04% 52.87% - 21.44% 328.30% 11.95% -
Total Cost 7,012 3,855 6,040 4,278 10,581 8,221 6,445 5.76%
-
Net Worth 43,226 42,059 38,908 36,184 38,705 37,388 37,014 10.86%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 43,226 42,059 38,908 36,184 38,705 37,388 37,014 10.86%
NOSH 408,181 401,326 410,000 382,500 405,714 403,333 398,000 1.69%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 6.02% 50.50% 2.00% -7.70% 9.70% -1.49% 13.37% -
ROE 1.04% 9.35% 0.32% -0.85% 2.94% -0.32% 2.69% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1.83 1.94 1.50 1.04 2.89 2.01 1.87 -1.42%
EPS 0.11 0.98 0.03 -0.08 0.28 -0.03 0.25 -42.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1059 0.1048 0.0949 0.0946 0.0954 0.0927 0.093 9.01%
Adjusted Per Share Value based on latest NOSH - 382,500
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1.29 1.34 1.06 0.68 2.02 1.40 1.28 0.51%
EPS 0.08 0.68 0.02 -0.05 0.20 -0.02 0.17 -39.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0745 0.0725 0.0671 0.0624 0.0667 0.0644 0.0638 10.85%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.08 0.08 0.10 0.08 0.05 0.04 0.04 -
P/RPS 4.38 4.12 6.65 7.70 1.73 1.99 2.14 60.99%
P/EPS 72.73 8.16 333.33 -100.00 17.86 -133.33 16.00 173.65%
EY 1.38 12.25 0.30 -1.00 5.60 -0.75 6.25 -63.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.76 1.05 0.85 0.52 0.43 0.43 46.03%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 25/11/11 22/08/11 27/05/11 25/02/11 26/11/10 25/08/10 -
Price 0.10 0.09 0.08 0.12 0.05 0.05 0.05 -
P/RPS 5.47 4.64 5.32 11.56 1.73 2.49 2.67 61.09%
P/EPS 90.91 9.18 266.67 -150.00 17.86 -166.67 20.00 173.64%
EY 1.10 10.89 0.38 -0.67 5.60 -0.60 5.00 -63.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.86 0.84 1.27 0.52 0.54 0.54 44.56%

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