[KPPROP] QoQ TTM Result on 31-Dec-2014 [#3]

Announcement Date
13-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 0.44%
YoY- -116.27%
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 25,449 21,828 18,928 9,701 11,454 11,509 11,848 66.39%
PBT 2,370 -228 -1,002 -2,268 -2,217 -1,968 -1,758 -
Tax -726 -413 -283 8 -53 -55 -58 438.27%
NP 1,644 -641 -1,285 -2,260 -2,270 -2,023 -1,816 -
-
NP to SH 1,644 -641 -1,285 -2,260 -2,270 -2,023 -1,816 -
-
Tax Rate 30.63% - - - - - - -
Total Cost 23,805 22,469 20,213 11,961 13,724 13,532 13,664 44.73%
-
Net Worth 51,611 49,348 50,335 50,071 50,071 49,854 46,247 7.58%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 51,611 49,348 50,335 50,071 50,071 49,854 46,247 7.58%
NOSH 440,000 432,500 440,000 440,000 440,000 440,000 400,000 6.55%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 6.46% -2.94% -6.79% -23.30% -19.82% -17.58% -15.33% -
ROE 3.19% -1.30% -2.55% -4.51% -4.53% -4.06% -3.93% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 5.78 5.05 4.30 2.20 2.60 2.67 3.06 52.74%
EPS 0.37 -0.15 -0.29 -0.51 -0.52 -0.47 -0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1173 0.1141 0.1144 0.1138 0.1138 0.1158 0.1194 -1.17%
Adjusted Per Share Value based on latest NOSH - 440,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 4.39 3.76 3.26 1.67 1.97 1.98 2.04 66.60%
EPS 0.28 -0.11 -0.22 -0.39 -0.39 -0.35 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.089 0.0851 0.0868 0.0863 0.0863 0.0859 0.0797 7.62%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.09 0.095 0.10 0.095 0.13 0.095 0.11 -
P/RPS 1.56 1.88 2.32 4.31 4.99 3.55 3.60 -42.70%
P/EPS 24.09 -64.10 -34.24 -18.50 -25.20 -20.22 -23.46 -
EY 4.15 -1.56 -2.92 -5.41 -3.97 -4.95 -4.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.83 0.87 0.83 1.14 0.82 0.92 -11.17%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 21/08/15 28/05/15 13/02/15 27/11/14 28/08/14 28/05/14 -
Price 0.10 0.09 0.105 0.10 0.115 0.115 0.09 -
P/RPS 1.73 1.78 2.44 4.54 4.42 4.30 2.94 -29.75%
P/EPS 26.76 -60.73 -35.95 -19.47 -22.29 -24.47 -19.20 -
EY 3.74 -1.65 -2.78 -5.14 -4.49 -4.09 -5.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.79 0.92 0.88 1.01 0.99 0.75 8.69%

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