[KPPROP] YoY Cumulative Quarter Result on 31-Dec-2017 [#3]

Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 29.51%
YoY- -776.46%
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 222,262 34,160 42,539 21,701 25,032 13,415 5,666 84.22%
PBT 55,592 3,678 -3,964 -4,055 498 -673 -1,677 -
Tax -14,163 -1,291 -561 -3 -961 -160 -3 309.05%
NP 41,429 2,387 -4,525 -4,058 -463 -833 -1,680 -
-
NP to SH 41,423 2,387 -4,525 -4,058 -463 -833 -1,680 -
-
Tax Rate 25.48% 35.10% - - 192.97% - - -
Total Cost 180,833 31,773 47,064 25,759 25,495 14,248 7,346 70.47%
-
Net Worth 354,309 58,006 50,468 52,009 57,393 50,476 50,071 38.51%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 354,309 58,006 50,468 52,009 57,393 50,476 50,071 38.51%
NOSH 200,142 552,440 552,440 528,100 528,000 528,000 440,000 -12.29%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 18.64% 6.99% -10.64% -18.70% -1.85% -6.21% -29.65% -
ROE 11.69% 4.12% -8.97% -7.80% -0.81% -1.65% -3.36% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 112.29 6.18 7.85 4.11 4.74 3.01 1.29 110.37%
EPS 20.93 0.43 -0.83 -0.76 -0.09 -0.16 -0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 0.105 0.0931 0.0985 0.1087 0.1134 0.1138 58.22%
Adjusted Per Share Value based on latest NOSH - 528,100
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 41.15 6.32 7.88 4.02 4.63 2.48 1.05 84.19%
EPS 7.67 0.44 -0.84 -0.75 -0.09 -0.15 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.656 0.1074 0.0934 0.0963 0.1063 0.0935 0.0927 38.51%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.78 0.18 0.145 0.115 0.09 0.125 0.095 -
P/RPS 0.69 2.91 1.85 2.80 1.90 4.15 7.38 -32.60%
P/EPS 3.73 41.66 -17.37 -14.96 -102.63 -66.79 -24.88 -
EY 26.83 2.40 -5.76 -6.68 -0.97 -1.50 -4.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 1.71 1.56 1.17 0.83 1.10 0.83 -10.02%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 24/02/21 24/02/20 28/02/19 28/02/18 27/02/17 26/02/16 13/02/15 -
Price 1.47 0.81 0.17 0.10 0.095 0.11 0.10 -
P/RPS 1.31 13.10 2.17 2.43 2.00 3.65 7.77 -25.65%
P/EPS 7.02 187.46 -20.37 -13.01 -108.34 -58.78 -26.19 -
EY 14.24 0.53 -4.91 -7.69 -0.92 -1.70 -3.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 7.71 1.83 1.02 0.87 0.97 0.88 -1.16%

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