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

Stock
[KENANGA] KENANGA INVESTMENT BANK BERHAD
Announcement Date
05-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 106.85%
YoY- -97.22%
Quarter Report
Latest QR
Upcoming QR
KENANGA's Result
KENANGA's Financial Summary
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 378,703 239,820 97,860 302,599 220,319 148,096 84,040 172.56%
PBT -10,269 -12,948 -8,212 6,266 -2,834 3,062 7,825 -
Tax 1,870 2,038 595 -5,370 124 -1,391 -1,560 -
NP -8,399 -10,910 -7,617 896 -2,710 1,671 6,265 -
-
NP to SH -9,137 -11,392 -7,851 220 -3,210 1,347 6,112 -
-
Tax Rate - - - 85.70% - 45.43% 19.94% -
Total Cost 387,102 250,730 105,477 301,703 223,029 146,425 77,775 191.22%
-
Net Worth 761,416 783,200 821,786 621,500 776,820 828,404 757,888 0.30%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - 64 67 - -
Div Payout % - - - - 0.00% 5.00% - -
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 761,416 783,200 821,786 621,500 776,820 828,404 757,888 0.30%
NOSH 761,416 711,999 733,738 550,000 642,000 673,499 611,200 15.76%
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 -2.22% -4.55% -7.78% 0.30% -1.23% 1.13% 7.45% -
ROE -1.20% -1.45% -0.96% 0.04% -0.41% 0.16% 0.81% -
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 49.74 33.68 13.34 55.02 34.32 21.99 13.75 135.46%
EPS -1.25 -1.56 -1.07 0.04 -0.50 0.20 1.00 -
DPS 0.00 0.00 0.00 0.00 0.01 0.01 0.00 -
NAPS 1.00 1.10 1.12 1.13 1.21 1.23 1.24 -13.34%
Adjusted Per Share Value based on latest NOSH - 686,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 52.11 33.00 13.47 41.64 30.31 20.38 11.56 172.63%
EPS -1.26 -1.57 -1.08 0.03 -0.44 0.19 0.84 -
DPS 0.00 0.00 0.00 0.00 0.01 0.01 0.00 -
NAPS 1.0477 1.0777 1.1307 0.8552 1.0689 1.1399 1.0428 0.31%
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 0.58 0.605 0.54 0.61 0.70 0.62 0.60 -
P/RPS 1.17 1.80 4.05 1.11 2.04 2.82 4.36 -58.36%
P/EPS -48.33 -37.81 -50.47 1,525.00 -140.00 310.00 60.00 -
EY -2.07 -2.64 -1.98 0.07 -0.71 0.32 1.67 -
DY 0.00 0.00 0.00 0.00 0.01 0.02 0.00 -
P/NAPS 0.58 0.55 0.48 0.54 0.58 0.50 0.48 13.43%
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 29/11/13 29/08/13 31/05/13 05/03/13 30/11/12 28/08/12 31/05/12 -
Price 0.62 0.56 0.645 0.55 0.58 0.62 0.61 -
P/RPS 1.25 1.66 4.84 1.00 1.69 2.82 4.44 -57.01%
P/EPS -51.67 -35.00 -60.28 1,375.00 -116.00 310.00 61.00 -
EY -1.94 -2.86 -1.66 0.07 -0.86 0.32 1.64 -
DY 0.00 0.00 0.00 0.00 0.02 0.02 0.00 -
P/NAPS 0.62 0.51 0.58 0.49 0.48 0.50 0.49 16.96%

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