[KGB] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 46.24%
YoY- 32.78%
Quarter Report
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 50,788 26,723 139,710 94,335 56,170 19,420 84,509 -28.80%
PBT 2,809 991 9,759 6,339 4,397 802 8,592 -52.57%
Tax -328 -189 -1,044 -668 -237 -15 -54 233.27%
NP 2,481 802 8,715 5,671 4,160 787 8,538 -56.16%
-
NP to SH 2,481 802 9,320 6,218 4,252 687 8,064 -54.45%
-
Tax Rate 11.68% 19.07% 10.70% 10.54% 5.39% 1.87% 0.63% -
Total Cost 48,307 25,921 130,995 88,664 52,010 18,633 75,971 -26.07%
-
Net Worth 53,575 51,089 53,884 51,482 48,380 38,409 37,975 25.81%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - 31 - - 2,425 20 - -
Div Payout % - 3.96% - - 57.03% 3.03% - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 53,575 51,089 53,884 51,482 48,380 38,409 37,975 25.81%
NOSH 79,265 79,405 83,437 84,369 80,836 69,393 70,508 8.12%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 4.89% 3.00% 6.24% 6.01% 7.41% 4.05% 10.10% -
ROE 4.63% 1.57% 17.30% 12.08% 8.79% 1.79% 21.23% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 64.07 33.65 167.44 111.81 69.49 27.99 119.86 -34.16%
EPS 3.13 1.01 11.17 7.37 5.26 0.99 11.43 -57.86%
DPS 0.00 0.04 0.00 0.00 3.00 0.03 0.00 -
NAPS 0.6759 0.6434 0.6458 0.6102 0.5985 0.5535 0.5386 16.36%
Adjusted Per Share Value based on latest NOSH - 100,306
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 7.87 4.14 21.65 14.62 8.71 3.01 13.10 -28.82%
EPS 0.38 0.12 1.44 0.96 0.66 0.11 1.25 -54.82%
DPS 0.00 0.00 0.00 0.00 0.38 0.00 0.00 -
NAPS 0.083 0.0792 0.0835 0.0798 0.075 0.0595 0.0589 25.71%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.58 0.43 0.45 0.40 0.82 0.35 0.33 -
P/RPS 0.91 1.28 0.27 0.36 1.18 1.25 0.28 119.56%
P/EPS 18.53 42.57 4.03 5.43 15.59 35.35 2.89 245.52%
EY 5.40 2.35 24.82 18.43 6.41 2.83 34.66 -71.07%
DY 0.00 0.09 0.00 0.00 3.66 0.09 0.00 -
P/NAPS 0.86 0.67 0.70 0.66 1.37 0.63 0.61 25.75%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 25/05/12 28/02/12 17/11/11 04/08/11 31/05/11 23/02/11 -
Price 0.61 0.50 0.46 0.44 0.41 0.41 0.68 -
P/RPS 0.95 1.49 0.27 0.39 0.59 1.47 0.57 40.61%
P/EPS 19.49 49.50 4.12 5.97 7.79 41.41 5.95 120.72%
EY 5.13 2.02 24.28 16.75 12.83 2.41 16.82 -54.72%
DY 0.00 0.08 0.00 0.00 7.32 0.07 0.00 -
P/NAPS 0.90 0.78 0.71 0.72 0.69 0.74 1.26 -20.11%

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