[KGB] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 107.14%
YoY- -24.33%
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 77,680 84,509 71,724 58,502 54,688 63,837 59,557 19.39%
PBT 3,208 8,592 7,902 6,540 2,752 8,645 11,182 -56.53%
Tax -60 -54 -665 -534 -260 -572 -2,620 -91.95%
NP 3,148 8,538 7,237 6,006 2,492 8,073 8,562 -48.70%
-
NP to SH 2,748 8,064 6,244 5,162 2,492 8,013 8,562 -53.15%
-
Tax Rate 1.87% 0.63% 8.42% 8.17% 9.45% 6.62% 23.43% -
Total Cost 74,532 75,971 64,486 52,496 52,196 55,764 50,994 28.81%
-
Net Worth 38,409 37,975 31,776 31,793 35,203 30,462 28,177 22.96%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 83 - - - - - - -
Div Payout % 3.03% - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 38,409 37,975 31,776 31,793 35,203 30,462 28,177 22.96%
NOSH 69,393 70,508 64,415 64,203 75,060 66,122 64,999 4.46%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 4.05% 10.10% 10.09% 10.27% 4.56% 12.65% 14.38% -
ROE 7.15% 21.23% 19.65% 16.24% 7.08% 26.30% 30.39% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 111.94 119.86 111.35 91.12 72.86 96.54 91.63 14.29%
EPS 3.96 11.43 9.69 8.04 3.32 12.21 13.17 -55.15%
DPS 0.12 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5535 0.5386 0.4933 0.4952 0.469 0.4607 0.4335 17.71%
Adjusted Per Share Value based on latest NOSH - 61,379
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 12.04 13.10 11.12 9.07 8.48 9.89 9.23 19.40%
EPS 0.43 1.25 0.97 0.80 0.39 1.24 1.33 -52.92%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0595 0.0589 0.0492 0.0493 0.0546 0.0472 0.0437 22.86%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 - -
Price 0.35 0.33 0.73 0.72 0.75 0.63 0.00 -
P/RPS 0.31 0.28 0.66 0.79 1.03 0.65 0.00 -
P/EPS 8.84 2.89 7.53 8.96 22.59 5.20 0.00 -
EY 11.31 34.66 13.28 11.17 4.43 19.24 0.00 -
DY 0.34 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.61 1.48 1.45 1.60 1.37 0.00 -
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/05/11 23/02/11 29/11/10 24/08/10 26/05/10 25/02/10 24/11/09 -
Price 0.41 0.68 0.70 0.38 0.35 0.79 0.00 -
P/RPS 0.37 0.57 0.63 0.42 0.48 0.82 0.00 -
P/EPS 10.35 5.95 7.22 4.73 10.54 6.52 0.00 -
EY 9.66 16.82 13.85 21.16 9.49 15.34 0.00 -
DY 0.29 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.26 1.42 0.77 0.75 1.71 0.00 -

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