[KPPROP] QoQ TTM Result on 31-Mar-2008 [#4]

Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- -38.88%
YoY- -175.12%
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 31,324 32,566 28,277 26,236 26,056 25,721 31,743 -0.87%
PBT -820 -923 -1,765 -3,495 -3,060 -3,399 -2,750 -55.20%
Tax -4,908 -4,908 -1,833 -1,270 -401 -326 -89 1331.30%
NP -5,728 -5,831 -3,598 -4,765 -3,461 -3,725 -2,839 59.33%
-
NP to SH -5,755 -5,883 -3,625 -4,765 -3,431 -3,670 -2,809 60.96%
-
Tax Rate - - - - - - - -
Total Cost 37,052 38,397 31,875 31,001 29,517 29,446 34,582 4.68%
-
Net Worth 39,437 37,526 34,272 4,009,237 0 43,130 43,843 -6.78%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 39,437 37,526 34,272 4,009,237 0 43,130 43,843 -6.78%
NOSH 419,999 403,506 340,000 400,123 416,666 40,000 39,923 376.70%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -18.29% -17.91% -12.72% -18.16% -13.28% -14.48% -8.94% -
ROE -14.59% -15.68% -10.58% -0.12% 0.00% -8.51% -6.41% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 7.46 8.07 8.32 6.56 6.25 64.23 79.51 -79.20%
EPS -1.37 -1.46 -1.07 -1.19 -0.82 -9.16 -7.04 -66.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0939 0.093 0.1008 10.02 0.00 1.077 1.0982 -80.44%
Adjusted Per Share Value based on latest NOSH - 400,123
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 5.40 5.61 4.87 4.52 4.49 4.43 5.47 -0.85%
EPS -0.99 -1.01 -0.62 -0.82 -0.59 -0.63 -0.48 61.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.068 0.0647 0.0591 6.9108 0.00 0.0743 0.0756 -6.78%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.03 0.04 0.05 0.06 0.08 0.14 0.10 -
P/RPS 0.40 0.50 0.60 0.92 1.28 0.22 0.13 110.82%
P/EPS -2.19 -2.74 -4.69 -5.04 -9.72 -1.53 -1.42 33.31%
EY -45.67 -36.45 -21.32 -19.85 -10.29 -65.46 -70.36 -24.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.43 0.50 0.01 0.00 0.13 0.09 132.06%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 27/11/08 27/08/08 29/05/08 29/02/08 28/11/07 29/08/07 -
Price 0.04 0.04 0.05 0.05 0.07 0.08 0.14 -
P/RPS 0.54 0.50 0.60 0.76 1.12 0.12 0.18 107.31%
P/EPS -2.92 -2.74 -4.69 -4.20 -8.50 -0.87 -1.99 28.97%
EY -34.26 -36.45 -21.32 -23.82 -11.76 -114.55 -50.26 -22.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.43 0.50 0.00 0.00 0.07 0.13 121.19%

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