[KPPROP] YoY Quarter Result on 30-Sep-2015 [#2]

Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 901.15%
YoY- 256.45%
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 18,107 4,555 12,019 5,472 1,851 1,906 3,585 30.97%
PBT -1,222 -5,162 873 1,708 -890 -641 144 -
Tax -367 91 -453 -314 -1 -3 -118 20.80%
NP -1,589 -5,071 420 1,394 -891 -644 26 -
-
NP to SH -1,589 -5,071 420 1,394 -891 -644 26 -
-
Tax Rate - - 51.89% 18.38% - - 81.94% -
Total Cost 19,696 9,626 11,599 4,078 2,742 2,550 3,559 32.97%
-
Net Worth 52,185 49,420 58,185 51,611 50,071 40,959 41,999 3.68%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 52,185 49,420 58,185 51,611 50,071 40,959 41,999 3.68%
NOSH 552,440 528,000 528,000 440,000 440,000 400,000 400,000 5.52%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -8.78% -111.33% 3.49% 25.48% -48.14% -33.79% 0.73% -
ROE -3.04% -10.26% 0.72% 2.70% -1.78% -1.57% 0.06% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 3.37 0.86 2.28 1.24 0.42 0.48 0.90 24.60%
EPS -0.30 -0.96 0.08 0.32 -0.20 -0.16 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0972 0.0936 0.1102 0.1173 0.1138 0.1024 0.105 -1.27%
Adjusted Per Share Value based on latest NOSH - 440,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 3.12 0.79 2.07 0.94 0.32 0.33 0.62 30.89%
EPS -0.27 -0.87 0.07 0.24 -0.15 -0.11 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.0852 0.1003 0.089 0.0863 0.0706 0.0724 3.69%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.21 0.12 0.105 0.09 0.13 0.095 0.08 -
P/RPS 6.23 13.91 4.61 7.24 30.90 19.94 8.93 -5.82%
P/EPS -70.95 -12.49 132.00 28.41 -64.20 -59.01 1,230.77 -
EY -1.41 -8.00 0.76 3.52 -1.56 -1.69 0.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 1.28 0.95 0.77 1.14 0.93 0.76 19.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/11/18 27/11/17 29/11/16 27/11/15 27/11/14 28/11/13 28/11/12 -
Price 0.155 0.115 0.09 0.10 0.115 0.09 0.08 -
P/RPS 4.60 13.33 3.95 8.04 27.34 18.89 8.93 -10.46%
P/EPS -52.37 -11.97 113.14 31.56 -56.79 -55.90 1,230.77 -
EY -1.91 -8.35 0.88 3.17 -1.76 -1.79 0.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.23 0.82 0.85 1.01 0.88 0.76 13.08%

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