[KPPROP] QoQ TTM Result on 31-Mar-2009 [#4]

Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 34.18%
YoY- 20.5%
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 18,765 21,773 24,673 29,373 31,324 32,566 28,277 -23.86%
PBT -577 -33 26 624 -820 -923 -1,765 -52.44%
Tax -481 -505 -3,868 -4,412 -4,908 -4,908 -1,833 -58.91%
NP -1,058 -538 -3,842 -3,788 -5,728 -5,831 -3,598 -55.68%
-
NP to SH -1,058 -538 -3,842 -3,788 -5,755 -5,883 -3,625 -55.90%
-
Tax Rate - - 14,876.92% 707.05% - - - -
Total Cost 19,823 22,311 28,515 33,161 37,052 38,397 31,875 -27.07%
-
Net Worth 33,015 36,760 4,459,200 37,111 39,437 37,526 34,272 -2.45%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 33,015 36,760 4,459,200 37,111 39,437 37,526 34,272 -2.45%
NOSH 355,000 393,999 480,000 400,344 419,999 403,506 340,000 2.91%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -5.64% -2.47% -15.57% -12.90% -18.29% -17.91% -12.72% -
ROE -3.20% -1.46% -0.09% -10.21% -14.59% -15.68% -10.58% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 5.29 5.53 5.14 7.34 7.46 8.07 8.32 -25.99%
EPS -0.30 -0.14 -0.80 -0.95 -1.37 -1.46 -1.07 -57.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.093 0.0933 9.29 0.0927 0.0939 0.093 0.1008 -5.21%
Adjusted Per Share Value based on latest NOSH - 400,344
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 3.23 3.75 4.25 5.06 5.40 5.61 4.87 -23.89%
EPS -0.18 -0.09 -0.66 -0.65 -0.99 -1.01 -0.62 -56.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0569 0.0634 7.6864 0.064 0.068 0.0647 0.0591 -2.49%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.05 0.05 0.05 0.04 0.03 0.04 0.05 -
P/RPS 0.95 0.90 0.97 0.55 0.40 0.50 0.60 35.73%
P/EPS -16.78 -36.62 -6.25 -4.23 -2.19 -2.74 -4.69 133.38%
EY -5.96 -2.73 -16.01 -23.65 -45.67 -36.45 -21.32 -57.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.54 0.01 0.43 0.32 0.43 0.50 5.24%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 20/11/09 27/08/09 27/05/09 27/02/09 27/11/08 27/08/08 -
Price 0.05 0.05 0.05 0.05 0.04 0.04 0.05 -
P/RPS 0.95 0.90 0.97 0.68 0.54 0.50 0.60 35.73%
P/EPS -16.78 -36.62 -6.25 -5.28 -2.92 -2.74 -4.69 133.38%
EY -5.96 -2.73 -16.01 -18.92 -34.26 -36.45 -21.32 -57.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.54 0.01 0.54 0.43 0.43 0.50 5.24%

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