[KPPROP] YoY 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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 148,000 28,167 48,147 29,216 19,202 21,828 11,509 53.00%
PBT 21,599 483 -1,211 -1,671 -659 -228 -1,968 -
Tax -5,641 -1,441 -1,162 -823 -542 -413 -55 116.20%
NP 15,958 -958 -2,373 -2,494 -1,201 -641 -2,023 -
-
NP to SH 15,954 -958 -2,373 -2,494 -1,201 -641 -2,023 -
-
Tax Rate 26.12% 298.34% - - - - - -
Total Cost 132,042 29,125 50,520 31,710 20,403 22,469 13,532 46.13%
-
Net Worth 249,171 55,924 53,581 54,436 52,511 49,348 49,854 30.72%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 249,171 55,924 53,581 54,436 52,511 49,348 49,854 30.72%
NOSH 200,142 552,440 535,280 528,000 528,000 432,500 440,000 -12.29%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 10.78% -3.40% -4.93% -8.54% -6.25% -2.94% -17.58% -
ROE 6.40% -1.71% -4.43% -4.58% -2.29% -1.30% -4.06% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 96.82 5.11 8.99 5.53 4.00 5.05 2.67 81.83%
EPS 10.44 -0.17 -0.44 -0.47 -0.25 -0.15 -0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 0.1015 0.1001 0.1031 0.1094 0.1141 0.1158 55.32%
Adjusted Per Share Value based on latest NOSH - 528,000
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 27.40 5.21 8.91 5.41 3.55 4.04 2.13 53.01%
EPS 2.95 -0.18 -0.44 -0.46 -0.22 -0.12 -0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4613 0.1035 0.0992 0.1008 0.0972 0.0914 0.0923 30.72%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.505 0.185 0.22 0.105 0.105 0.095 0.095 -
P/RPS 0.52 3.62 2.45 1.90 2.62 1.88 3.55 -27.37%
P/EPS 4.84 -106.40 -49.63 -22.23 -41.97 -64.10 -20.22 -
EY 20.67 -0.94 -2.02 -4.50 -2.38 -1.56 -4.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 1.82 2.20 1.02 0.96 0.83 0.82 -14.95%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 28/08/19 28/08/18 29/08/17 30/08/16 21/08/15 28/08/14 -
Price 0.815 0.185 0.21 0.11 0.12 0.09 0.115 -
P/RPS 0.84 3.62 2.33 1.99 3.00 1.78 4.30 -23.80%
P/EPS 7.81 -106.40 -47.37 -23.29 -47.96 -60.73 -24.47 -
EY 12.81 -0.94 -2.11 -4.29 -2.09 -1.65 -4.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 1.82 2.10 1.07 1.10 0.79 0.99 -10.75%

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