[KPPROP] QoQ TTM Result on 30-Sep-2013 [#2]

Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -178.67%
YoY- -1114.56%
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 11,509 11,848 10,936 10,936 12,615 14,474 17,178 -23.48%
PBT -1,968 -1,758 -695 -695 90 1,181 -171 412.03%
Tax -55 -58 -350 -350 -465 -625 -155 -49.97%
NP -2,023 -1,816 -1,045 -1,045 -375 556 -326 238.82%
-
NP to SH -2,023 -1,816 -1,045 -1,045 -375 556 -326 238.82%
-
Tax Rate - - - - 516.67% 52.92% - -
Total Cost 13,532 13,664 11,981 11,981 12,990 13,918 17,504 -15.80%
-
Net Worth 49,854 46,247 0 40,959 42,362 42,199 42,039 12.07%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 49,854 46,247 0 40,959 42,362 42,199 42,039 12.07%
NOSH 440,000 400,000 400,000 400,000 407,333 400,000 400,000 6.57%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -17.58% -15.33% -9.56% -9.56% -2.97% 3.84% -1.90% -
ROE -4.06% -3.93% 0.00% -2.55% -0.89% 1.32% -0.78% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 2.67 3.06 3.42 2.73 3.10 3.62 4.29 -27.16%
EPS -0.47 -0.47 -0.33 -0.26 -0.09 0.14 -0.08 226.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1158 0.1194 0.00 0.1024 0.104 0.1055 0.1051 6.69%
Adjusted Per Share Value based on latest NOSH - 400,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1.98 2.04 1.89 1.89 2.17 2.49 2.96 -23.57%
EPS -0.35 -0.31 -0.18 -0.18 -0.06 0.10 -0.06 225.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0859 0.0797 0.00 0.0706 0.073 0.0727 0.0725 12.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.095 0.11 0.085 0.095 0.08 0.07 0.09 -
P/RPS 3.55 3.60 2.49 3.47 2.58 1.93 2.10 42.04%
P/EPS -20.22 -23.46 -26.03 -36.36 -86.90 50.36 -110.43 -67.85%
EY -4.95 -4.26 -3.84 -2.75 -1.15 1.99 -0.91 210.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.92 0.00 0.93 0.77 0.66 0.86 -3.13%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 28/05/14 26/02/14 28/11/13 29/08/13 30/05/13 27/02/13 -
Price 0.115 0.09 0.09 0.09 0.08 0.085 0.07 -
P/RPS 4.30 2.94 2.63 3.29 2.58 2.35 1.63 91.26%
P/EPS -24.47 -19.20 -27.56 -34.45 -86.90 61.15 -85.89 -56.80%
EY -4.09 -5.21 -3.63 -2.90 -1.15 1.64 -1.16 132.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.75 0.00 0.88 0.77 0.81 0.67 29.82%

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