[KPPROP] YoY Annualized Quarter Result on 30-Sep-2005 [#2]

Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 81.85%
YoY- 85.4%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 34,856 16,558 35,570 33,090 39,632 40,002 32,920 0.95%
PBT 1,664 -2,668 242 -410 -1,902 -316 -732 -
Tax -7,674 -1,210 -142 68 -440 246 -534 55.86%
NP -6,010 -3,878 100 -342 -2,342 -70 -1,266 29.60%
-
NP to SH -6,010 -3,774 102 -342 -2,342 -70 -1,266 29.60%
-
Tax Rate 461.18% - 58.68% - - - - -
Total Cost 40,866 20,436 35,470 33,432 41,974 40,072 34,186 3.01%
-
Net Worth 37,262 43,130 46,092 44,901 46,740 48,688 52,710 -5.61%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 37,262 43,130 46,092 44,901 46,740 48,688 52,710 -5.61%
NOSH 400,666 40,000 39,230 39,767 39,965 38,888 30,000 53.97%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -17.24% -23.42% 0.28% -1.03% -5.91% -0.17% -3.85% -
ROE -16.13% -8.75% 0.22% -0.76% -5.01% -0.14% -2.40% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 8.70 41.35 90.67 83.21 99.16 102.86 109.73 -34.43%
EPS -1.50 -0.94 0.26 -0.86 -5.86 -0.18 -4.22 -15.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.093 1.077 1.1749 1.1291 1.1695 1.252 1.757 -38.69%
Adjusted Per Share Value based on latest NOSH - 40,000
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 6.01 2.85 6.13 5.70 6.83 6.90 5.67 0.97%
EPS -1.04 -0.65 0.02 -0.06 -0.40 -0.01 -0.22 29.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0642 0.0743 0.0794 0.0774 0.0806 0.0839 0.0909 -5.62%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.04 0.14 0.09 0.08 0.05 0.07 0.13 -
P/RPS 0.46 0.34 0.10 0.10 0.05 0.07 0.12 25.07%
P/EPS -2.67 -1.49 34.62 -9.30 -0.85 -38.89 -3.08 -2.35%
EY -37.50 -67.31 2.89 -10.75 -117.20 -2.57 -32.46 2.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.13 0.08 0.07 0.04 0.06 0.07 35.29%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 28/11/07 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 -
Price 0.04 0.08 0.14 0.07 0.06 0.08 0.12 -
P/RPS 0.46 0.19 0.15 0.08 0.06 0.08 0.11 26.90%
P/EPS -2.67 -0.85 53.85 -8.14 -1.02 -44.44 -2.84 -1.02%
EY -37.50 -117.80 1.86 -12.29 -97.67 -2.25 -35.17 1.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.07 0.12 0.06 0.05 0.06 0.07 35.29%

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