[KPPROP] YoY TTM Result on 31-Mar-2017 [#4]

Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- -110.09%
YoY- -49.8%
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 103,052 30,400 36,860 33,316 17,569 18,928 11,848 43.35%
PBT 10,328 -575 -1,229 -864 -933 -1,002 -1,758 -
Tax -2,049 -1,458 -1,195 -1,052 -346 -283 -58 81.04%
NP 8,279 -2,033 -2,424 -1,916 -1,279 -1,285 -1,816 -
-
NP to SH 8,276 -2,033 -2,424 -1,916 -1,279 -1,285 -1,816 -
-
Tax Rate 19.84% - - - - - - -
Total Cost 94,773 32,433 39,284 35,232 18,848 20,213 13,664 38.05%
-
Net Worth 207,286 55,008 53,701 56,073 61,046 50,335 46,247 28.37%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 207,286 55,008 53,701 56,073 61,046 50,335 46,247 28.37%
NOSH 200,142 552,440 528,100 528,000 528,000 440,000 400,000 -10.89%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 8.03% -6.69% -6.58% -5.75% -7.28% -6.79% -15.33% -
ROE 3.99% -3.70% -4.51% -3.42% -2.10% -2.55% -3.93% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 78.92 5.58 6.98 6.31 3.15 4.30 3.06 71.80%
EPS 6.34 -0.37 -0.46 -0.36 -0.23 -0.29 -0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5875 0.101 0.1017 0.1062 0.1095 0.1144 0.1194 53.85%
Adjusted Per Share Value based on latest NOSH - 528,000
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 17.76 5.24 6.35 5.74 3.03 3.26 2.04 43.38%
EPS 1.43 -0.35 -0.42 -0.33 -0.22 -0.22 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3573 0.0948 0.0926 0.0967 0.1052 0.0868 0.0797 28.37%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.445 0.19 0.095 0.10 0.095 0.10 0.11 -
P/RPS 0.56 3.40 1.36 1.58 3.01 2.32 3.60 -26.64%
P/EPS 7.02 -50.90 -20.69 -27.56 -41.41 -34.24 -23.46 -
EY 14.24 -1.96 -4.83 -3.63 -2.41 -2.92 -4.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 1.88 0.93 0.94 0.87 0.87 0.92 -17.96%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 26/06/20 29/05/19 31/05/18 29/05/17 30/05/16 28/05/15 28/05/14 -
Price 0.505 0.17 0.15 0.105 0.11 0.105 0.09 -
P/RPS 0.64 3.05 2.15 1.66 3.49 2.44 2.94 -22.42%
P/EPS 7.97 -45.54 -32.68 -28.94 -47.95 -35.95 -19.20 -
EY 12.55 -2.20 -3.06 -3.46 -2.09 -2.78 -5.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 1.68 1.47 0.99 1.00 0.92 0.75 -13.22%

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