[KGROUP] QoQ TTM Result on 31-Mar-2007 [#1]

Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 66.64%
YoY- 83.27%
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 33,280 23,908 15,446 8,869 12,891 13,792 14,390 74.61%
PBT 562 -965 -1,852 -2,155 -6,718 -5,454 -7,268 -
Tax -27 -149 -149 -142 -167 -18 210 -
NP 535 -1,114 -2,001 -2,297 -6,885 -5,472 -7,058 -
-
NP to SH 535 -1,114 -2,001 -2,297 -6,885 -5,472 -7,058 -
-
Tax Rate 4.80% - - - - - - -
Total Cost 32,745 25,022 17,447 11,166 19,776 19,264 21,448 32.48%
-
Net Worth 16,740 15,975 16,249 16,099 15,836 17,738 15,457 5.44%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 16,740 15,975 16,249 16,099 15,836 17,738 15,457 5.44%
NOSH 185,999 177,500 180,555 178,888 175,959 177,380 145,000 18.00%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 1.61% -4.66% -12.95% -25.90% -53.41% -39.68% -49.05% -
ROE 3.20% -6.97% -12.31% -14.27% -43.48% -30.85% -45.66% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 17.89 13.47 8.55 4.96 7.33 7.78 9.92 48.00%
EPS 0.29 -0.63 -1.11 -1.28 -3.91 -3.08 -4.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.09 0.09 0.10 0.1066 -10.64%
Adjusted Per Share Value based on latest NOSH - 178,888
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 0.90 0.65 0.42 0.24 0.35 0.37 0.39 74.36%
EPS 0.01 -0.03 -0.05 -0.06 -0.19 -0.15 -0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0046 0.0043 0.0044 0.0044 0.0043 0.0048 0.0042 6.23%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.16 0.12 0.16 0.17 0.14 0.12 0.14 -
P/RPS 0.89 0.89 1.87 3.43 1.91 1.54 1.41 -26.35%
P/EPS 55.63 -19.12 -14.44 -13.24 -3.58 -3.89 -2.88 -
EY 1.80 -5.23 -6.93 -7.55 -27.95 -25.71 -34.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.33 1.78 1.89 1.56 1.20 1.31 22.60%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 27/11/07 29/08/07 30/05/07 27/02/07 29/11/06 28/08/06 -
Price 0.13 0.12 0.12 0.15 0.16 0.14 0.12 -
P/RPS 0.73 0.89 1.40 3.03 2.18 1.80 1.21 -28.53%
P/EPS 45.20 -19.12 -10.83 -11.68 -4.09 -4.54 -2.47 -
EY 2.21 -5.23 -9.24 -8.56 -24.46 -22.03 -40.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.33 1.33 1.67 1.78 1.40 1.13 17.48%

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