[KGB] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 51.61%
YoY- -34.75%
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 66,804 47,071 24,017 116,198 77,198 50,788 26,723 84.09%
PBT 1,564 1,583 997 7,232 4,750 2,809 991 35.51%
Tax 22 -19 -186 -1,151 -739 -328 -189 -
NP 1,586 1,564 811 6,081 4,011 2,481 802 57.48%
-
NP to SH 1,625 1,564 811 6,081 4,011 2,481 802 60.05%
-
Tax Rate -1.41% 1.20% 18.66% 15.92% 15.56% 11.68% 19.07% -
Total Cost 65,218 45,507 23,206 110,117 73,187 48,307 25,921 84.88%
-
Net Worth 54,659 56,176 54,511 37,506 51,583 53,575 51,089 4.60%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 32 31 31 44 - - 31 2.13%
Div Payout % 2.02% 2.04% 3.92% 0.73% - - 3.96% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 54,659 56,176 54,511 37,506 51,583 53,575 51,089 4.60%
NOSH 164,141 159,591 159,019 111,197 94,822 79,265 79,405 62.20%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 2.37% 3.32% 3.38% 5.23% 5.20% 4.89% 3.00% -
ROE 2.97% 2.78% 1.49% 16.21% 7.78% 4.63% 1.57% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 40.70 29.49 15.10 104.50 81.41 64.07 33.65 13.50%
EPS 0.99 0.98 0.51 3.82 4.23 3.13 1.01 -1.32%
DPS 0.02 0.02 0.02 0.04 0.00 0.00 0.04 -36.97%
NAPS 0.333 0.352 0.3428 0.3373 0.544 0.6759 0.6434 -35.51%
Adjusted Per Share Value based on latest NOSH - 159,606
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 10.35 7.30 3.72 18.01 11.96 7.87 4.14 84.09%
EPS 0.25 0.24 0.13 0.94 0.62 0.38 0.12 63.04%
DPS 0.01 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 0.0847 0.0871 0.0845 0.0581 0.0799 0.083 0.0792 4.57%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.45 0.51 0.485 0.53 0.50 0.58 0.43 -
P/RPS 1.11 1.73 3.21 0.51 0.61 0.91 1.28 -9.05%
P/EPS 45.45 52.04 95.10 9.69 11.82 18.53 42.57 4.45%
EY 2.20 1.92 1.05 10.32 8.46 5.40 2.35 -4.29%
DY 0.04 0.04 0.04 0.08 0.00 0.00 0.09 -41.73%
P/NAPS 1.35 1.45 1.41 1.57 0.92 0.86 0.67 59.46%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 28/08/13 30/05/13 27/02/13 28/11/12 30/08/12 25/05/12 -
Price 0.495 0.43 0.52 0.50 0.56 0.61 0.50 -
P/RPS 1.22 1.46 3.44 0.48 0.69 0.95 1.49 -12.46%
P/EPS 50.00 43.88 101.96 9.14 13.24 19.49 49.50 0.67%
EY 2.00 2.28 0.98 10.94 7.55 5.13 2.02 -0.66%
DY 0.04 0.05 0.04 0.08 0.00 0.00 0.08 -36.97%
P/NAPS 1.49 1.22 1.52 1.48 1.03 0.90 0.78 53.89%

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