[KPPROP] YoY Quarter Result on 31-Mar-2010 [#4]

Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -591.55%
YoY- 15.42%
View:
Show?
Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 3,123 5,827 3,972 4,182 4,890 6,841 6,661 -11.85%
PBT 472 -880 -469 -943 -800 -2,244 -1,809 -
Tax -282 188 163 -39 -361 -857 12 -
NP 190 -692 -306 -982 -1,161 -3,101 -1,797 -
-
NP to SH 190 -692 -306 -982 -1,161 -3,128 -1,794 -
-
Tax Rate 59.75% - - - - - - -
Total Cost 2,933 6,519 4,278 5,164 6,051 9,942 8,458 -16.16%
-
Net Worth 42,199 42,415 36,184 35,548 37,111 4,009,237 46,119 -1.46%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 42,199 42,415 36,184 35,548 37,111 4,009,237 46,119 -1.46%
NOSH 400,000 407,058 382,500 392,800 400,344 400,123 39,895 46.79%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 6.08% -11.88% -7.70% -23.48% -23.74% -45.33% -26.98% -
ROE 0.45% -1.63% -0.85% -2.76% -3.13% -0.08% -3.89% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 0.78 1.43 1.04 1.06 1.22 1.71 16.70 -39.96%
EPS 0.05 -0.17 -0.08 -0.25 -0.29 -0.78 -0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1055 0.1042 0.0946 0.0905 0.0927 10.02 1.156 -32.87%
Adjusted Per Share Value based on latest NOSH - 392,800
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 0.54 1.00 0.68 0.72 0.84 1.18 1.15 -11.82%
EPS 0.03 -0.12 -0.05 -0.17 -0.20 -0.54 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0727 0.0731 0.0624 0.0613 0.064 6.9108 0.0795 -1.47%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.07 0.10 0.08 0.05 0.04 0.06 0.11 -
P/RPS 8.97 6.99 7.70 4.70 3.27 3.51 0.66 54.41%
P/EPS 147.37 -58.82 -100.00 -20.00 -13.79 -7.68 -2.45 -
EY 0.68 -1.70 -1.00 -5.00 -7.25 -13.03 -40.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.96 0.85 0.55 0.43 0.01 0.10 36.91%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 28/05/12 27/05/11 27/05/10 27/05/09 29/05/08 28/05/07 -
Price 0.085 0.08 0.12 0.05 0.05 0.05 0.10 -
P/RPS 10.89 5.59 11.56 4.70 4.09 2.92 0.60 62.03%
P/EPS 178.95 -47.06 -150.00 -20.00 -17.24 -6.40 -2.22 -
EY 0.56 -2.13 -0.67 -5.00 -5.80 -15.64 -44.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.77 1.27 0.55 0.54 0.00 0.09 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