[KPPROP] QoQ TTM Result on 30-Jun-2017 [#1]

Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- -30.17%
YoY- -107.66%
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 36,860 29,985 21,752 29,216 33,316 29,186 25,749 27.04%
PBT -1,229 -5,401 -7,706 -1,671 -864 235 -1,494 -12.21%
Tax -1,195 -96 -279 -823 -1,052 -1,147 -681 45.53%
NP -2,424 -5,497 -7,985 -2,494 -1,916 -912 -2,175 7.50%
-
NP to SH -2,424 -5,497 -7,985 -2,494 -1,916 -912 -2,175 7.50%
-
Tax Rate - - - - - 488.09% - -
Total Cost 39,284 35,482 29,737 31,710 35,232 30,098 27,924 25.57%
-
Net Worth 53,701 52,009 49,420 54,436 56,073 57,393 58,185 -5.21%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 53,701 52,009 49,420 54,436 56,073 57,393 58,185 -5.21%
NOSH 528,100 528,100 528,000 528,000 528,000 528,000 528,000 0.01%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -6.58% -18.33% -36.71% -8.54% -5.75% -3.12% -8.45% -
ROE -4.51% -10.57% -16.16% -4.58% -3.42% -1.59% -3.74% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 6.98 5.68 4.12 5.53 6.31 5.53 4.88 26.97%
EPS -0.46 -1.04 -1.51 -0.47 -0.36 -0.17 -0.41 7.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1017 0.0985 0.0936 0.1031 0.1062 0.1087 0.1102 -5.21%
Adjusted Per Share Value based on latest NOSH - 528,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 6.35 5.17 3.75 5.04 5.74 5.03 4.44 26.96%
EPS -0.42 -0.95 -1.38 -0.43 -0.33 -0.16 -0.37 8.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0926 0.0897 0.0852 0.0938 0.0967 0.0989 0.1003 -5.19%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.095 0.115 0.12 0.105 0.10 0.09 0.105 -
P/RPS 1.36 2.03 2.91 1.90 1.58 1.63 2.15 -26.33%
P/EPS -20.69 -11.05 -7.93 -22.23 -27.56 -52.11 -25.49 -12.99%
EY -4.83 -9.05 -12.60 -4.50 -3.63 -1.92 -3.92 14.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.17 1.28 1.02 0.94 0.83 0.95 -1.40%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 28/02/18 27/11/17 29/08/17 29/05/17 27/02/17 29/11/16 -
Price 0.15 0.10 0.115 0.11 0.105 0.095 0.09 -
P/RPS 2.15 1.76 2.79 1.99 1.66 1.72 1.85 10.54%
P/EPS -32.68 -9.61 -7.60 -23.29 -28.94 -55.00 -21.85 30.81%
EY -3.06 -10.41 -13.15 -4.29 -3.46 -1.82 -4.58 -23.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.02 1.23 1.07 0.99 0.87 0.82 47.62%

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