[KPPROP] YoY Annualized Quarter Result on 30-Sep-2012 [#2]

Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -45.94%
YoY- -91.47%
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 21,320 8,278 9,066 16,142 27,902 31,080 19,656 1.36%
PBT 3,324 -3,416 -2,500 1,252 9,170 2,366 590 33.37%
Tax -884 -2 -10 -560 -1,058 -620 -100 43.77%
NP 2,440 -3,418 -2,510 692 8,112 1,746 490 30.66%
-
NP to SH 2,440 -3,418 -2,510 692 8,112 1,746 490 30.66%
-
Tax Rate 26.59% - - 44.73% 11.54% 26.20% 16.95% -
Total Cost 18,880 11,696 11,576 15,450 19,790 29,334 19,166 -0.25%
-
Net Worth 51,109 50,071 40,959 41,999 42,086 36,785 38,097 5.01%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 51,109 50,071 40,959 41,999 42,086 36,785 38,097 5.01%
NOSH 435,714 440,000 400,000 400,000 401,584 396,818 408,333 1.08%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 11.44% -41.29% -27.69% 4.29% 29.07% 5.62% 2.49% -
ROE 4.77% -6.83% -6.13% 1.65% 19.27% 4.75% 1.29% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 4.89 1.88 2.27 4.04 6.95 7.83 4.81 0.27%
EPS 0.56 -0.78 -0.62 0.18 2.02 0.44 0.12 29.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1173 0.1138 0.1024 0.105 0.1048 0.0927 0.0933 3.88%
Adjusted Per Share Value based on latest NOSH - 400,000
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 3.67 1.43 1.56 2.78 4.81 5.36 3.39 1.33%
EPS 0.42 -0.59 -0.43 0.12 1.40 0.30 0.08 31.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0881 0.0863 0.0706 0.0724 0.0725 0.0634 0.0657 5.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.09 0.13 0.095 0.08 0.08 0.04 0.05 -
P/RPS 1.84 6.91 4.19 1.98 1.15 0.51 1.04 9.97%
P/EPS 16.07 -16.73 -15.14 46.24 3.96 9.09 41.67 -14.67%
EY 6.22 -5.98 -6.61 2.16 25.25 11.00 2.40 17.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.14 0.93 0.76 0.76 0.43 0.54 6.08%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 27/11/14 28/11/13 28/11/12 25/11/11 26/11/10 20/11/09 -
Price 0.10 0.115 0.09 0.08 0.09 0.05 0.05 -
P/RPS 2.04 6.11 3.97 1.98 1.30 0.64 1.04 11.87%
P/EPS 17.86 -14.80 -14.34 46.24 4.46 11.36 41.67 -13.16%
EY 5.60 -6.75 -6.97 2.16 22.44 8.80 2.40 15.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.01 0.88 0.76 0.86 0.54 0.54 7.85%

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