[KPPROP] YoY Cumulative Quarter Result on 30-Sep-2016 [#2]

Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- 439.58%
YoY- -73.28%
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 24,230 32,115 7,276 18,840 10,660 4,139 4,533 32.21%
PBT 2,021 -1,795 -5,754 1,104 1,662 -1,708 -1,250 -
Tax -675 -428 -3 -778 -442 -1 -5 126.40%
NP 1,346 -2,223 -5,757 326 1,220 -1,709 -1,255 -
-
NP to SH 1,346 -2,223 -5,757 326 1,220 -1,709 -1,255 -
-
Tax Rate 33.40% - - 70.47% 26.59% - - -
Total Cost 22,884 34,338 13,033 18,514 9,440 5,848 5,788 25.73%
-
Net Worth 56,972 52,185 49,420 58,185 51,109 50,071 40,959 5.65%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 56,972 52,185 49,420 58,185 51,109 50,071 40,959 5.65%
NOSH 552,440 552,440 528,000 528,000 435,714 440,000 400,000 5.52%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 5.56% -6.92% -79.12% 1.73% 11.44% -41.29% -27.69% -
ROE 2.36% -4.26% -11.65% 0.56% 2.39% -3.41% -3.06% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 4.38 5.98 1.38 3.57 2.45 0.94 1.13 25.32%
EPS 0.24 -0.41 -1.07 0.06 0.28 -0.39 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1031 0.0972 0.0936 0.1102 0.1173 0.1138 0.1024 0.11%
Adjusted Per Share Value based on latest NOSH - 528,000
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 4.18 5.54 1.25 3.25 1.84 0.71 0.78 32.26%
EPS 0.23 -0.38 -0.99 0.06 0.21 -0.29 -0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0982 0.09 0.0852 0.1003 0.0881 0.0863 0.0706 5.65%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.175 0.21 0.12 0.105 0.09 0.13 0.095 -
P/RPS 3.99 3.51 8.71 2.94 3.68 13.82 8.38 -11.62%
P/EPS 71.84 -50.72 -11.01 170.06 32.14 -33.47 -30.28 -
EY 1.39 -1.97 -9.09 0.59 3.11 -2.99 -3.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 2.16 1.28 0.95 0.77 1.14 0.93 10.57%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 25/11/19 27/11/18 27/11/17 29/11/16 27/11/15 27/11/14 28/11/13 -
Price 0.18 0.155 0.115 0.09 0.10 0.115 0.09 -
P/RPS 4.11 2.59 8.35 2.52 4.09 12.23 7.94 -10.38%
P/EPS 73.90 -37.43 -10.55 145.77 35.71 -29.61 -28.69 -
EY 1.35 -2.67 -9.48 0.69 2.80 -3.38 -3.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.59 1.23 0.82 0.85 1.01 0.88 12.13%

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