[KPPROP] QoQ TTM Result on 31-Dec-2015 [#3]

Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -126.64%
YoY- 80.62%
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 25,749 19,202 17,569 26,677 25,449 21,828 18,928 22.70%
PBT -1,494 -659 -933 3 2,370 -228 -1,002 30.41%
Tax -681 -542 -346 -441 -726 -413 -283 79.28%
NP -2,175 -1,201 -1,279 -438 1,644 -641 -1,285 41.89%
-
NP to SH -2,175 -1,201 -1,279 -438 1,644 -641 -1,285 41.89%
-
Tax Rate - - - 14,700.00% 30.63% - - -
Total Cost 27,924 20,403 18,848 27,115 23,805 22,469 20,213 23.96%
-
Net Worth 58,185 52,511 61,046 59,665 51,611 49,348 50,335 10.11%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 58,185 52,511 61,046 59,665 51,611 49,348 50,335 10.11%
NOSH 528,000 528,000 528,000 528,000 440,000 432,500 440,000 12.88%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -8.45% -6.25% -7.28% -1.64% 6.46% -2.94% -6.79% -
ROE -3.74% -2.29% -2.10% -0.73% 3.19% -1.30% -2.55% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 4.88 4.00 3.15 5.07 5.78 5.05 4.30 8.77%
EPS -0.41 -0.25 -0.23 -0.08 0.37 -0.15 -0.29 25.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1102 0.1094 0.1095 0.1134 0.1173 0.1141 0.1144 -2.45%
Adjusted Per Share Value based on latest NOSH - 528,000
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 4.44 3.31 3.03 4.60 4.39 3.76 3.26 22.80%
EPS -0.37 -0.21 -0.22 -0.08 0.28 -0.11 -0.22 41.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1003 0.0905 0.1052 0.1028 0.089 0.0851 0.0868 10.08%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.105 0.105 0.095 0.125 0.09 0.095 0.10 -
P/RPS 2.15 2.62 3.01 2.47 1.56 1.88 2.32 -4.93%
P/EPS -25.49 -41.97 -41.41 -150.16 24.09 -64.10 -34.24 -17.81%
EY -3.92 -2.38 -2.41 -0.67 4.15 -1.56 -2.92 21.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.96 0.87 1.10 0.77 0.83 0.87 6.02%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 30/08/16 30/05/16 26/02/16 27/11/15 21/08/15 28/05/15 -
Price 0.09 0.12 0.11 0.11 0.10 0.09 0.105 -
P/RPS 1.85 3.00 3.49 2.17 1.73 1.78 2.44 -16.80%
P/EPS -21.85 -47.96 -47.95 -132.14 26.76 -60.73 -35.95 -28.18%
EY -4.58 -2.09 -2.09 -0.76 3.74 -1.65 -2.78 39.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.10 1.00 0.97 0.85 0.79 0.92 -7.36%

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