[KPPROP] QoQ TTM Result on 31-Dec-2004 [#3]

Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -3.47%
YoY- -82.88%
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 32,687 33,680 35,958 38,797 40,976 41,718 41,161 -14.23%
PBT -1,881 -2,700 -2,627 -2,311 -2,046 -1,760 -1,254 31.00%
Tax -380 -411 -634 -403 -577 -164 -234 38.11%
NP -2,261 -3,111 -3,261 -2,714 -2,623 -1,924 -1,488 32.13%
-
NP to SH -2,261 -3,111 -3,261 -2,714 -2,623 -1,924 -1,488 32.13%
-
Tax Rate - - - - - - - -
Total Cost 34,948 36,791 39,219 41,511 43,599 43,642 42,649 -12.42%
-
Net Worth 45,163 44,748 45,268 46,229 46,610 47,388 47,959 -3.92%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 45,163 44,748 45,268 46,229 46,610 47,388 47,959 -3.92%
NOSH 40,000 39,915 39,975 39,915 39,855 40,064 39,999 0.00%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -6.92% -9.24% -9.07% -7.00% -6.40% -4.61% -3.62% -
ROE -5.01% -6.95% -7.20% -5.87% -5.63% -4.06% -3.10% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 81.72 84.38 89.95 97.20 102.81 104.13 102.90 -14.22%
EPS -5.65 -7.79 -8.16 -6.80 -6.58 -4.80 -3.72 32.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1291 1.1211 1.1324 1.1582 1.1695 1.1828 1.199 -3.92%
Adjusted Per Share Value based on latest NOSH - 39,915
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 5.63 5.81 6.20 6.69 7.06 7.19 7.09 -14.23%
EPS -0.39 -0.54 -0.56 -0.47 -0.45 -0.33 -0.26 31.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0778 0.0771 0.078 0.0797 0.0803 0.0817 0.0827 -3.98%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.08 0.06 0.06 0.06 0.05 0.06 0.07 -
P/RPS 0.10 0.07 0.07 0.06 0.05 0.06 0.07 26.81%
P/EPS -1.42 -0.77 -0.74 -0.88 -0.76 -1.25 -1.88 -17.04%
EY -70.66 -129.90 -135.96 -113.32 -131.63 -80.04 -53.14 20.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.05 0.05 0.05 0.04 0.05 0.06 10.81%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 29/08/05 18/07/05 28/02/05 30/11/04 01/09/04 31/05/04 -
Price 0.07 0.09 0.06 0.06 0.06 0.05 0.07 -
P/RPS 0.09 0.11 0.07 0.06 0.06 0.05 0.07 18.22%
P/EPS -1.24 -1.15 -0.74 -0.88 -0.91 -1.04 -1.88 -24.20%
EY -80.75 -86.60 -135.96 -113.32 -109.69 -96.05 -53.14 32.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.08 0.05 0.05 0.05 0.04 0.06 0.00%

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