[KPPROP] YoY TTM Result on 30-Sep-2010 [#2]

Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- -467.65%
YoY- 53.53%
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 10,936 21,359 29,640 23,769 21,773 32,566 25,721 -13.27%
PBT -695 131 5,562 168 -33 -923 -3,399 -23.22%
Tax -350 -28 -676 -418 -505 -4,908 -326 1.18%
NP -1,045 103 4,886 -250 -538 -5,831 -3,725 -19.07%
-
NP to SH -1,045 103 4,886 -250 -538 -5,883 -3,670 -18.87%
-
Tax Rate - 21.37% 12.15% 248.81% - - - -
Total Cost 11,981 21,256 24,754 24,019 22,311 38,397 29,446 -13.90%
-
Net Worth 40,959 41,999 42,059 37,388 36,760 37,526 43,130 -0.85%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 40,959 41,999 42,059 37,388 36,760 37,526 43,130 -0.85%
NOSH 400,000 400,000 401,326 403,333 393,999 403,506 40,000 46.72%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -9.56% 0.48% 16.48% -1.05% -2.47% -17.91% -14.48% -
ROE -2.55% 0.25% 11.62% -0.67% -1.46% -15.68% -8.51% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 2.73 5.34 7.39 5.89 5.53 8.07 64.23 -40.89%
EPS -0.26 0.03 1.22 -0.06 -0.14 -1.46 -9.16 -44.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1024 0.105 0.1048 0.0927 0.0933 0.093 1.077 -32.41%
Adjusted Per Share Value based on latest NOSH - 403,333
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 1.89 3.68 5.11 4.10 3.75 5.61 4.43 -13.22%
EPS -0.18 0.02 0.84 -0.04 -0.09 -1.01 -0.63 -18.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0706 0.0724 0.0725 0.0644 0.0634 0.0647 0.0743 -0.84%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.095 0.08 0.08 0.04 0.05 0.04 0.14 -
P/RPS 3.47 1.50 1.08 0.68 0.90 0.50 0.22 58.29%
P/EPS -36.36 310.68 6.57 -64.53 -36.62 -2.74 -1.53 69.47%
EY -2.75 0.32 15.22 -1.55 -2.73 -36.45 -65.46 -41.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.76 0.76 0.43 0.54 0.43 0.13 38.76%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 28/11/12 25/11/11 26/11/10 20/11/09 27/11/08 28/11/07 -
Price 0.09 0.08 0.09 0.05 0.05 0.04 0.08 -
P/RPS 3.29 1.50 1.22 0.85 0.90 0.50 0.12 73.56%
P/EPS -34.45 310.68 7.39 -80.67 -36.62 -2.74 -0.87 84.51%
EY -2.90 0.32 13.53 -1.24 -2.73 -36.45 -114.55 -45.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.76 0.86 0.54 0.54 0.43 0.07 52.42%

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