[KPPROP] QoQ Quarter Result on 31-Dec-2010 [#3]

Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 1038.84%
YoY- 900.0%
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 7,788 6,163 3,972 11,717 8,100 7,440 4,182 51.30%
PBT 4,324 261 -469 1,446 53 1,130 -943 -
Tax -391 -138 163 -310 -174 -135 -39 364.30%
NP 3,933 123 -306 1,136 -121 995 -982 -
-
NP to SH 3,933 123 -306 1,136 -121 995 -982 -
-
Tax Rate 9.04% 52.87% - 21.44% 328.30% 11.95% - -
Total Cost 3,855 6,040 4,278 10,581 8,221 6,445 5,164 -17.69%
-
Net Worth 42,059 38,908 36,184 38,705 37,388 37,014 35,548 11.85%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 42,059 38,908 36,184 38,705 37,388 37,014 35,548 11.85%
NOSH 401,326 410,000 382,500 405,714 403,333 398,000 392,800 1.44%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 50.50% 2.00% -7.70% 9.70% -1.49% 13.37% -23.48% -
ROE 9.35% 0.32% -0.85% 2.94% -0.32% 2.69% -2.76% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1.94 1.50 1.04 2.89 2.01 1.87 1.06 49.56%
EPS 0.98 0.03 -0.08 0.28 -0.03 0.25 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1048 0.0949 0.0946 0.0954 0.0927 0.093 0.0905 10.26%
Adjusted Per Share Value based on latest NOSH - 405,714
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1.45 1.15 0.74 2.18 1.51 1.38 0.78 51.13%
EPS 0.73 0.02 -0.06 0.21 -0.02 0.18 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0782 0.0723 0.0673 0.072 0.0695 0.0688 0.0661 11.84%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.08 0.10 0.08 0.05 0.04 0.04 0.05 -
P/RPS 4.12 6.65 7.70 1.73 1.99 2.14 4.70 -8.39%
P/EPS 8.16 333.33 -100.00 17.86 -133.33 16.00 -20.00 -
EY 12.25 0.30 -1.00 5.60 -0.75 6.25 -5.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.05 0.85 0.52 0.43 0.43 0.55 24.03%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 22/08/11 27/05/11 25/02/11 26/11/10 25/08/10 27/05/10 -
Price 0.09 0.08 0.12 0.05 0.05 0.05 0.05 -
P/RPS 4.64 5.32 11.56 1.73 2.49 2.67 4.70 -0.85%
P/EPS 9.18 266.67 -150.00 17.86 -166.67 20.00 -20.00 -
EY 10.89 0.38 -0.67 5.60 -0.60 5.00 -5.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.84 1.27 0.52 0.54 0.54 0.55 34.68%

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