[KPPROP] YoY TTM Result on 31-Mar-2009 [#4]

Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 34.18%
YoY- 20.5%
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 27,239 31,229 18,057 29,373 26,236 32,408 32,160 -2.72%
PBT 4,090 2,160 -720 624 -3,495 -1,658 500 41.90%
Tax -277 -456 -159 -4,412 -1,270 -78 353 -
NP 3,813 1,704 -879 -3,788 -4,765 -1,736 853 28.31%
-
NP to SH 3,813 1,704 -879 -3,788 -4,765 -1,732 845 28.51%
-
Tax Rate 6.77% 21.11% - 707.05% - - -70.60% -
Total Cost 23,426 29,525 18,936 33,161 31,001 34,144 31,307 -4.71%
-
Net Worth 42,415 36,184 35,548 37,111 4,009,237 46,119 46,902 -1.66%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 42,415 36,184 35,548 37,111 4,009,237 46,119 46,902 -1.66%
NOSH 407,058 382,500 392,800 400,344 400,123 39,895 39,964 47.17%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 14.00% 5.46% -4.87% -12.90% -18.16% -5.36% 2.65% -
ROE 8.99% 4.71% -2.47% -10.21% -0.12% -3.76% 1.80% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 6.69 8.16 4.60 7.34 6.56 81.23 80.47 -33.91%
EPS 0.94 0.45 -0.22 -0.95 -1.19 -4.34 2.11 -12.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1042 0.0946 0.0905 0.0927 10.02 1.156 1.1736 -33.18%
Adjusted Per Share Value based on latest NOSH - 400,344
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 4.70 5.38 3.11 5.06 4.52 5.59 5.54 -2.70%
EPS 0.66 0.29 -0.15 -0.65 -0.82 -0.30 0.15 27.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0731 0.0624 0.0613 0.064 6.9108 0.0795 0.0808 -1.65%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.10 0.08 0.05 0.04 0.06 0.11 0.09 -
P/RPS 1.49 0.98 1.09 0.55 0.92 0.14 0.11 54.33%
P/EPS 10.68 17.96 -22.34 -4.23 -5.04 -2.53 4.26 16.53%
EY 9.37 5.57 -4.48 -23.65 -19.85 -39.47 23.49 -14.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.85 0.55 0.43 0.01 0.10 0.08 51.25%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 27/05/11 27/05/10 27/05/09 29/05/08 28/05/07 31/05/06 -
Price 0.08 0.12 0.05 0.05 0.05 0.10 0.09 -
P/RPS 1.20 1.47 1.09 0.68 0.76 0.12 0.11 48.86%
P/EPS 8.54 26.94 -22.34 -5.28 -4.20 -2.30 4.26 12.27%
EY 11.71 3.71 -4.48 -18.92 -23.82 -43.41 23.49 -10.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.27 0.55 0.54 0.00 0.09 0.08 45.79%

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