[KPPROP] QoQ TTM Result on 30-Jun-2016 [#1]

Announcement Date
30-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- 6.1%
YoY- -87.36%
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 33,316 29,186 25,749 19,202 17,569 26,677 25,449 19.65%
PBT -864 235 -1,494 -659 -933 3 2,370 -
Tax -1,052 -1,147 -681 -542 -346 -441 -726 28.02%
NP -1,916 -912 -2,175 -1,201 -1,279 -438 1,644 -
-
NP to SH -1,916 -912 -2,175 -1,201 -1,279 -438 1,644 -
-
Tax Rate - 488.09% - - - 14,700.00% 30.63% -
Total Cost 35,232 30,098 27,924 20,403 18,848 27,115 23,805 29.84%
-
Net Worth 56,073 57,393 58,185 52,511 61,046 59,665 51,611 5.67%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 56,073 57,393 58,185 52,511 61,046 59,665 51,611 5.67%
NOSH 528,000 528,000 528,000 528,000 528,000 528,000 440,000 12.91%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -5.75% -3.12% -8.45% -6.25% -7.28% -1.64% 6.46% -
ROE -3.42% -1.59% -3.74% -2.29% -2.10% -0.73% 3.19% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 6.31 5.53 4.88 4.00 3.15 5.07 5.78 6.01%
EPS -0.36 -0.17 -0.41 -0.25 -0.23 -0.08 0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1062 0.1087 0.1102 0.1094 0.1095 0.1134 0.1173 -6.40%
Adjusted Per Share Value based on latest NOSH - 480,000
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 5.74 5.03 4.44 3.31 3.03 4.60 4.39 19.55%
EPS -0.33 -0.16 -0.37 -0.21 -0.22 -0.08 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0967 0.0989 0.1003 0.0905 0.1052 0.1028 0.089 5.68%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.10 0.09 0.105 0.105 0.095 0.125 0.09 -
P/RPS 1.58 1.63 2.15 2.62 3.01 2.47 1.56 0.85%
P/EPS -27.56 -52.11 -25.49 -41.97 -41.41 -150.16 24.09 -
EY -3.63 -1.92 -3.92 -2.38 -2.41 -0.67 4.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.83 0.95 0.96 0.87 1.10 0.77 14.21%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 29/05/17 27/02/17 29/11/16 30/08/16 30/05/16 26/02/16 27/11/15 -
Price 0.105 0.095 0.09 0.12 0.11 0.11 0.10 -
P/RPS 1.66 1.72 1.85 3.00 3.49 2.17 1.73 -2.71%
P/EPS -28.94 -55.00 -21.85 -47.96 -47.95 -132.14 26.76 -
EY -3.46 -1.82 -4.58 -2.09 -2.09 -0.76 3.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.87 0.82 1.10 1.00 0.97 0.85 10.68%

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