[KPPROP] YoY TTM Result on 30-Jun-2006 [#1]

Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 60.36%
YoY- 143.56%
Quarter Report
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 24,673 28,277 31,743 32,126 33,680 41,718 39,414 -7.50%
PBT 26 -1,765 -2,750 1,070 -2,700 -1,760 -1,828 -
Tax -3,868 -1,833 -89 292 -411 -164 259 -
NP -3,842 -3,598 -2,839 1,362 -3,111 -1,924 -1,569 16.08%
-
NP to SH -3,842 -3,625 -2,809 1,355 -3,111 -1,924 -1,569 16.08%
-
Tax Rate 14,876.92% - - -27.29% - - - -
Total Cost 28,515 31,875 34,582 30,764 36,791 43,642 40,983 -5.86%
-
Net Worth 4,459,200 34,272 43,843 45,809 44,748 47,388 50,191 111.09%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 4,459,200 34,272 43,843 45,809 44,748 47,388 50,191 111.09%
NOSH 480,000 340,000 39,923 38,999 39,915 40,064 40,217 51.11%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -15.57% -12.72% -8.94% 4.24% -9.24% -4.61% -3.98% -
ROE -0.09% -10.58% -6.41% 2.96% -6.95% -4.06% -3.13% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 5.14 8.32 79.51 82.37 84.38 104.13 98.00 -38.79%
EPS -0.80 -1.07 -7.04 3.47 -7.79 -4.80 -3.90 -23.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.29 0.1008 1.0982 1.1746 1.1211 1.1828 1.248 39.69%
Adjusted Per Share Value based on latest NOSH - 38,999
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 4.25 4.87 5.47 5.54 5.81 7.19 6.79 -7.50%
EPS -0.66 -0.62 -0.48 0.23 -0.54 -0.33 -0.27 16.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.6864 0.0591 0.0756 0.079 0.0771 0.0817 0.0865 111.09%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.05 0.05 0.10 0.09 0.06 0.06 0.07 -
P/RPS 0.97 0.60 0.13 0.11 0.07 0.06 0.07 54.91%
P/EPS -6.25 -4.69 -1.42 2.59 -0.77 -1.25 -1.79 23.14%
EY -16.01 -21.32 -70.36 38.60 -129.90 -80.04 -55.73 -18.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.50 0.09 0.08 0.05 0.05 0.06 -25.79%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 27/08/08 29/08/07 29/08/06 29/08/05 01/09/04 17/10/03 -
Price 0.05 0.05 0.14 0.09 0.09 0.05 0.08 -
P/RPS 0.97 0.60 0.18 0.11 0.11 0.05 0.08 51.51%
P/EPS -6.25 -4.69 -1.99 2.59 -1.15 -1.04 -2.05 20.39%
EY -16.01 -21.32 -50.26 38.60 -86.60 -96.05 -48.77 -16.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.50 0.13 0.08 0.08 0.04 0.06 -25.79%

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