[KPPROP] YoY Quarter Result on 31-Mar-2007 [#4]

Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- -16409.09%
YoY- -257.51%
Quarter Report
View:
Show?
Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 4,182 4,890 6,841 6,661 6,761 7,340 10,179 -13.77%
PBT -943 -800 -2,244 -1,809 635 -1,217 -901 0.76%
Tax -39 -361 -857 12 512 -402 -171 -21.82%
NP -982 -1,161 -3,101 -1,797 1,147 -1,619 -1,072 -1.45%
-
NP to SH -982 -1,161 -3,128 -1,794 1,139 -1,619 -1,072 -1.45%
-
Tax Rate - - - - -80.63% - - -
Total Cost 5,164 6,051 9,942 8,458 5,614 8,959 11,251 -12.16%
-
Net Worth 35,548 37,111 4,009,237 46,119 46,902 45,268 47,959 -4.86%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 35,548 37,111 4,009,237 46,119 46,902 45,268 47,959 -4.86%
NOSH 392,800 400,344 400,123 39,895 39,964 39,975 39,999 46.31%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin -23.48% -23.74% -45.33% -26.98% 16.96% -22.06% -10.53% -
ROE -2.76% -3.13% -0.08% -3.89% 2.43% -3.58% -2.24% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 1.06 1.22 1.71 16.70 16.92 18.36 25.45 -41.11%
EPS -0.25 -0.29 -0.78 -0.45 2.85 -4.05 -2.68 -32.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0905 0.0927 10.02 1.156 1.1736 1.1324 1.199 -34.97%
Adjusted Per Share Value based on latest NOSH - 39,895
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 0.72 0.84 1.18 1.15 1.17 1.27 1.75 -13.75%
EPS -0.17 -0.20 -0.54 -0.31 0.20 -0.28 -0.18 -0.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0613 0.064 6.9108 0.0795 0.0808 0.078 0.0827 -4.86%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.05 0.04 0.06 0.11 0.09 0.06 0.07 -
P/RPS 4.70 3.27 3.51 0.66 0.53 0.33 0.28 59.97%
P/EPS -20.00 -13.79 -7.68 -2.45 3.16 -1.48 -2.61 40.38%
EY -5.00 -7.25 -13.03 -40.88 31.67 -67.50 -38.29 -28.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.43 0.01 0.10 0.08 0.05 0.06 44.64%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 27/05/09 29/05/08 28/05/07 31/05/06 18/07/05 31/05/04 -
Price 0.05 0.05 0.05 0.10 0.09 0.06 0.07 -
P/RPS 4.70 4.09 2.92 0.60 0.53 0.33 0.28 59.97%
P/EPS -20.00 -17.24 -6.40 -2.22 3.16 -1.48 -2.61 40.38%
EY -5.00 -5.80 -15.64 -44.97 31.67 -67.50 -38.29 -28.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.54 0.00 0.09 0.08 0.05 0.06 44.64%

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