[KPPROP] QoQ Quarter Result on 31-Mar-2013 [#4]

Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 850.0%
YoY- 127.46%
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 3,280 1,906 2,627 3,123 3,280 3,585 4,486 -18.79%
PBT 83 -641 -609 472 83 144 482 -68.94%
Tax -63 -3 -2 -282 -63 -118 -162 -46.62%
NP 20 -644 -611 190 20 26 320 -84.17%
-
NP to SH 20 -644 -611 190 20 26 320 -84.17%
-
Tax Rate 75.90% - - 59.75% 75.90% 81.94% 33.61% -
Total Cost 3,260 2,550 3,238 2,933 3,260 3,559 4,166 -15.04%
-
Net Worth 0 40,959 42,362 42,199 42,039 41,999 41,999 -
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 0 40,959 42,362 42,199 42,039 41,999 41,999 -
NOSH 320,000 400,000 407,333 400,000 400,000 400,000 400,000 -13.78%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.61% -33.79% -23.26% 6.08% 0.61% 0.73% 7.13% -
ROE 0.00% -1.57% -1.44% 0.45% 0.05% 0.06% 0.76% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.03 0.48 0.64 0.78 0.82 0.90 1.12 -5.41%
EPS 0.00 -0.16 -0.15 0.05 0.00 0.01 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1024 0.104 0.1055 0.1051 0.105 0.105 -
Adjusted Per Share Value based on latest NOSH - 400,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.57 0.33 0.45 0.54 0.57 0.62 0.77 -18.12%
EPS 0.00 -0.11 -0.11 0.03 0.00 0.00 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0706 0.073 0.0727 0.0725 0.0724 0.0724 -
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.085 0.095 0.08 0.07 0.09 0.08 0.09 -
P/RPS 8.29 19.94 12.40 8.97 10.98 8.93 8.02 2.22%
P/EPS 1,360.00 -59.01 -53.33 147.37 1,800.00 1,230.77 112.50 424.34%
EY 0.07 -1.69 -1.88 0.68 0.06 0.08 0.89 -81.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.93 0.77 0.66 0.86 0.76 0.86 -
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 28/11/13 29/08/13 30/05/13 27/02/13 28/11/12 28/08/12 -
Price 0.09 0.09 0.08 0.085 0.07 0.08 0.08 -
P/RPS 8.78 18.89 12.40 10.89 8.54 8.93 7.13 14.84%
P/EPS 1,440.00 -55.90 -53.33 178.95 1,400.00 1,230.77 100.00 489.02%
EY 0.07 -1.79 -1.88 0.56 0.07 0.08 1.00 -82.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.88 0.77 0.81 0.67 0.76 0.76 -

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