[KPPROP] YoY Cumulative Quarter Result on 30-Sep-2006 [#2]

Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 30.77%
YoY- 129.82%
Quarter Report
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 9,828 17,428 8,279 17,785 16,545 19,816 20,001 -11.15%
PBT 295 832 -1,334 121 -205 -951 -158 -
Tax -50 -3,837 -605 -71 34 -220 123 -
NP 245 -3,005 -1,939 50 -171 -1,171 -35 -
-
NP to SH 245 -3,005 -1,887 51 -171 -1,171 -35 -
-
Tax Rate 16.95% 461.18% - 58.68% - - - -
Total Cost 9,583 20,433 10,218 17,735 16,716 20,987 20,036 -11.55%
-
Net Worth 38,097 37,262 43,130 46,092 44,901 46,740 48,688 -4.00%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 38,097 37,262 43,130 46,092 44,901 46,740 48,688 -4.00%
NOSH 408,333 400,666 40,000 39,230 39,767 39,965 38,888 47.92%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 2.49% -17.24% -23.42% 0.28% -1.03% -5.91% -0.17% -
ROE 0.64% -8.06% -4.38% 0.11% -0.38% -2.51% -0.07% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 2.41 4.35 20.67 45.33 41.60 49.58 51.43 -39.92%
EPS 0.06 -0.75 -0.47 0.13 -0.43 -2.93 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0933 0.093 1.077 1.1749 1.1291 1.1695 1.252 -35.10%
Adjusted Per Share Value based on latest NOSH - 40,000
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 1.69 3.00 1.43 3.07 2.85 3.42 3.45 -11.20%
EPS 0.04 -0.52 -0.33 0.01 -0.03 -0.20 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0657 0.0642 0.0743 0.0794 0.0774 0.0806 0.0839 -3.98%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.05 0.04 0.14 0.09 0.08 0.05 0.07 -
P/RPS 2.08 0.92 0.68 0.20 0.19 0.10 0.14 56.72%
P/EPS 83.33 -5.33 -2.97 69.23 -18.60 -1.71 -77.78 -
EY 1.20 -18.75 -33.66 1.44 -5.38 -58.60 -1.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.43 0.13 0.08 0.07 0.04 0.06 44.17%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 20/11/09 27/11/08 28/11/07 30/11/06 30/11/05 30/11/04 28/11/03 -
Price 0.05 0.04 0.08 0.14 0.07 0.06 0.08 -
P/RPS 2.08 0.92 0.39 0.31 0.17 0.12 0.16 53.28%
P/EPS 83.33 -5.33 -1.70 107.69 -16.28 -2.05 -88.89 -
EY 1.20 -18.75 -58.90 0.93 -6.14 -48.83 -1.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.43 0.07 0.12 0.06 0.05 0.06 44.17%

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