[KPPROP] QoQ TTM Result on 31-Mar-2010 [#4]

Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 16.92%
YoY- 76.8%
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 31,439 23,769 21,061 18,057 18,765 21,773 24,673 17.48%
PBT 1,686 168 336 -720 -577 -33 26 1501.85%
Tax -658 -418 -268 -159 -481 -505 -3,868 -69.19%
NP 1,028 -250 68 -879 -1,058 -538 -3,842 -
-
NP to SH 1,028 -250 68 -879 -1,058 -538 -3,842 -
-
Tax Rate 39.03% 248.81% 79.76% - - - 14,876.92% -
Total Cost 30,411 24,019 20,993 18,936 19,823 22,311 28,515 4.37%
-
Net Worth 38,705 37,388 37,014 35,548 33,015 36,760 4,459,200 -95.73%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 38,705 37,388 37,014 35,548 33,015 36,760 4,459,200 -95.73%
NOSH 405,714 403,333 398,000 392,800 355,000 393,999 480,000 -10.57%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 3.27% -1.05% 0.32% -4.87% -5.64% -2.47% -15.57% -
ROE 2.66% -0.67% 0.18% -2.47% -3.20% -1.46% -0.09% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 7.75 5.89 5.29 4.60 5.29 5.53 5.14 31.39%
EPS 0.25 -0.06 0.02 -0.22 -0.30 -0.14 -0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0954 0.0927 0.093 0.0905 0.093 0.0933 9.29 -95.23%
Adjusted Per Share Value based on latest NOSH - 392,800
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 5.42 4.10 3.63 3.11 3.23 3.75 4.25 17.54%
EPS 0.18 -0.04 0.01 -0.15 -0.18 -0.09 -0.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0667 0.0644 0.0638 0.0613 0.0569 0.0634 7.6864 -95.74%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.05 0.04 0.04 0.05 0.05 0.05 0.05 -
P/RPS 0.65 0.68 0.76 1.09 0.95 0.90 0.97 -23.36%
P/EPS 19.73 -64.53 234.12 -22.34 -16.78 -36.62 -6.25 -
EY 5.07 -1.55 0.43 -4.48 -5.96 -2.73 -16.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.43 0.43 0.55 0.54 0.54 0.01 1283.17%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 26/11/10 25/08/10 27/05/10 25/02/10 20/11/09 27/08/09 -
Price 0.05 0.05 0.05 0.05 0.05 0.05 0.05 -
P/RPS 0.65 0.85 0.94 1.09 0.95 0.90 0.97 -23.36%
P/EPS 19.73 -80.67 292.65 -22.34 -16.78 -36.62 -6.25 -
EY 5.07 -1.24 0.34 -4.48 -5.96 -2.73 -16.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.54 0.54 0.55 0.54 0.54 0.01 1283.17%

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