[KPPROP] YoY Cumulative Quarter Result on 31-Dec-2003 [#3]

Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -1082.86%
YoY- 60.94%
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 25,747 25,399 28,618 30,982 27,268 26,758 30,378 -2.71%
PBT 151 -135 -1,410 -351 -884 2,203 5,029 -44.23%
Tax -90 -159 -232 -63 -176 -822 -1,097 -34.06%
NP 61 -294 -1,642 -414 -1,060 1,381 3,932 -50.04%
-
NP to SH 62 -294 -1,642 -414 -1,060 1,381 3,932 -49.90%
-
Tax Rate 59.60% - - - - 37.31% 21.81% -
Total Cost 25,686 25,693 30,260 31,396 28,328 25,377 26,446 -0.48%
-
Net Worth 45,538 45,494 46,271 49,480 51,348 51,847 50,515 -1.71%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 45,538 45,494 46,271 49,480 51,348 51,847 50,515 -1.71%
NOSH 38,750 39,729 39,951 39,807 30,028 30,021 30,015 4.34%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 0.24% -1.16% -5.74% -1.34% -3.89% 5.16% 12.94% -
ROE 0.14% -0.65% -3.55% -0.84% -2.06% 2.66% 7.78% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 66.44 63.93 71.63 77.83 90.81 89.13 101.21 -6.77%
EPS 0.16 -0.74 -4.11 -1.04 -3.53 4.60 13.10 -51.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1752 1.1451 1.1582 1.243 1.71 1.727 1.683 -5.80%
Adjusted Per Share Value based on latest NOSH - 39,894
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 4.44 4.38 4.93 5.34 4.70 4.61 5.24 -2.72%
EPS 0.01 -0.05 -0.28 -0.07 -0.18 0.24 0.68 -50.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0785 0.0784 0.0798 0.0853 0.0885 0.0894 0.0871 -1.71%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.12 0.08 0.06 0.08 0.08 0.19 0.22 -
P/RPS 0.18 0.13 0.08 0.10 0.09 0.21 0.22 -3.28%
P/EPS 75.00 -10.81 -1.46 -7.69 -2.27 4.13 1.68 88.29%
EY 1.33 -9.25 -68.50 -13.00 -44.13 24.21 59.55 -46.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.07 0.05 0.06 0.05 0.11 0.13 -4.27%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 25/02/02 03/07/01 -
Price 0.13 0.12 0.06 0.08 0.07 0.17 0.23 -
P/RPS 0.20 0.19 0.08 0.10 0.08 0.19 0.23 -2.30%
P/EPS 81.25 -16.22 -1.46 -7.69 -1.98 3.70 1.76 89.34%
EY 1.23 -6.17 -68.50 -13.00 -50.43 27.06 56.96 -47.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.10 0.05 0.06 0.04 0.10 0.14 -3.93%

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