[KGB] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 54.68%
YoY- -41.65%
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 96,068 116,198 102,930 101,576 106,892 139,710 125,780 -16.43%
PBT 3,988 7,232 6,333 5,618 3,964 9,759 8,452 -39.36%
Tax -744 -1,151 -985 -656 -756 -1,044 -890 -11.24%
NP 3,244 6,081 5,348 4,962 3,208 8,715 7,561 -43.08%
-
NP to SH 3,244 6,081 5,348 4,962 3,208 9,320 8,290 -46.46%
-
Tax Rate 18.66% 15.92% 15.55% 11.68% 19.07% 10.70% 10.53% -
Total Cost 92,824 110,117 97,582 96,614 103,684 130,995 118,218 -14.87%
-
Net Worth 54,511 37,506 51,583 53,575 51,089 53,884 51,481 3.88%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 127 44 - - 127 - - -
Div Payout % 3.92% 0.73% - - 3.96% - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 54,511 37,506 51,583 53,575 51,089 53,884 51,481 3.88%
NOSH 159,019 111,197 94,822 79,265 79,405 83,437 84,369 52.52%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 3.38% 5.23% 5.20% 4.89% 3.00% 6.24% 6.01% -
ROE 5.95% 16.21% 10.37% 9.26% 6.28% 17.30% 16.10% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 60.41 104.50 108.55 128.15 134.61 167.44 149.08 -45.21%
EPS 2.04 3.82 5.64 6.26 4.04 11.17 9.83 -64.91%
DPS 0.08 0.04 0.00 0.00 0.16 0.00 0.00 -
NAPS 0.3428 0.3373 0.544 0.6759 0.6434 0.6458 0.6102 -31.89%
Adjusted Per Share Value based on latest NOSH - 79,198
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 14.89 18.01 15.95 15.74 16.57 21.65 19.49 -16.41%
EPS 0.50 0.94 0.83 0.77 0.50 1.44 1.28 -46.53%
DPS 0.02 0.01 0.00 0.00 0.02 0.00 0.00 -
NAPS 0.0845 0.0581 0.0799 0.083 0.0792 0.0835 0.0798 3.88%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.485 0.53 0.50 0.58 0.43 0.45 0.40 -
P/RPS 0.80 0.51 0.46 0.45 0.32 0.27 0.27 106.15%
P/EPS 23.77 9.69 8.87 9.27 10.64 4.03 4.07 223.95%
EY 4.21 10.32 11.28 10.79 9.40 24.82 24.57 -69.11%
DY 0.16 0.08 0.00 0.00 0.37 0.00 0.00 -
P/NAPS 1.41 1.57 0.92 0.86 0.67 0.70 0.66 65.79%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 27/02/13 28/11/12 30/08/12 25/05/12 28/02/12 17/11/11 -
Price 0.52 0.50 0.56 0.61 0.50 0.46 0.44 -
P/RPS 0.86 0.48 0.52 0.48 0.37 0.27 0.30 101.66%
P/EPS 25.49 9.14 9.93 9.74 12.38 4.12 4.48 218.37%
EY 3.92 10.94 10.07 10.26 8.08 24.28 22.33 -68.61%
DY 0.15 0.08 0.00 0.00 0.32 0.00 0.00 -
P/NAPS 1.52 1.48 1.03 0.90 0.78 0.71 0.72 64.49%

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