[KPPROP] YoY Annualized Quarter Result on 30-Jun-2004 [#1]

Announcement Date
01-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -67.27%
YoY- -235.68%
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 28,380 31,040 31,176 40,288 38,060 26,348 37,712 -4.62%
PBT -4,232 136 -2,144 -1,852 172 -2,532 3,680 -
Tax -28 16 260 -632 -912 2,532 -1,412 -47.95%
NP -4,260 152 -1,884 -2,484 -740 0 2,268 -
-
NP to SH -4,152 156 -1,884 -2,484 -740 -2,972 2,268 -
-
Tax Rate - -11.76% - - 530.23% - 38.37% -
Total Cost 32,640 30,888 33,060 42,772 38,800 26,348 35,444 -1.36%
-
Net Worth 43,843 45,809 44,748 47,388 50,191 53,393 51,000 -2.48%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 43,843 45,809 44,748 47,388 50,191 53,393 51,000 -2.48%
NOSH 39,923 38,999 39,915 40,064 40,217 30,080 30,000 4.87%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -15.01% 0.49% -6.04% -6.17% -1.94% 0.00% 6.01% -
ROE -9.47% 0.34% -4.21% -5.24% -1.47% -5.57% 4.45% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 71.09 79.59 78.11 100.56 94.64 87.59 125.71 -9.05%
EPS -10.40 0.40 -4.72 -6.20 -1.84 -9.88 7.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0982 1.1746 1.1211 1.1828 1.248 1.775 1.70 -7.02%
Adjusted Per Share Value based on latest NOSH - 40,064
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 4.89 5.35 5.37 6.94 6.56 4.54 6.50 -4.63%
EPS -0.72 0.03 -0.32 -0.43 -0.13 -0.51 0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0756 0.079 0.0771 0.0817 0.0865 0.092 0.0879 -2.47%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.10 0.09 0.06 0.06 0.07 0.16 0.22 -
P/RPS 0.14 0.11 0.08 0.06 0.07 0.18 0.18 -4.10%
P/EPS -0.96 22.50 -1.27 -0.97 -3.80 -1.62 2.91 -
EY -104.00 4.44 -78.67 -103.33 -26.29 -61.75 34.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.08 0.05 0.05 0.06 0.09 0.13 -5.94%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 29/08/06 29/08/05 01/09/04 17/10/03 22/08/02 24/08/01 -
Price 0.14 0.09 0.09 0.05 0.08 0.16 0.20 -
P/RPS 0.20 0.11 0.12 0.05 0.08 0.18 0.16 3.78%
P/EPS -1.35 22.50 -1.91 -0.81 -4.35 -1.62 2.65 -
EY -74.29 4.44 -52.44 -124.00 -23.00 -61.75 37.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.08 0.08 0.04 0.06 0.09 0.12 1.34%

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