[KENANGA] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[KENANGA] KENANGA INVESTMENT BANK BERHAD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -3668.64%
YoY- -228.45%
Quarter Report
Latest QR
Upcoming QR
KENANGA's Result
KENANGA's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 517,604 378,703 239,820 97,860 302,599 220,319 148,096 129.78%
PBT 8,791 -10,269 -12,948 -8,212 6,266 -2,834 3,062 101.61%
Tax -1,691 1,870 2,038 595 -5,370 124 -1,391 13.86%
NP 7,100 -8,399 -10,910 -7,617 896 -2,710 1,671 161.64%
-
NP to SH 6,191 -9,137 -11,392 -7,851 220 -3,210 1,347 175.66%
-
Tax Rate 19.24% - - - 85.70% - 45.43% -
Total Cost 510,504 387,102 250,730 105,477 301,703 223,029 146,425 129.40%
-
Net Worth 808,471 761,416 783,200 821,786 621,500 776,820 828,404 -1.60%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - 64 67 -
Div Payout % - - - - - 0.00% 5.00% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 808,471 761,416 783,200 821,786 621,500 776,820 828,404 -1.60%
NOSH 731,759 761,416 711,999 733,738 550,000 642,000 673,499 5.67%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 1.37% -2.22% -4.55% -7.78% 0.30% -1.23% 1.13% -
ROE 0.77% -1.20% -1.45% -0.96% 0.04% -0.41% 0.16% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 71.07 49.74 33.68 13.34 55.02 34.32 21.99 118.12%
EPS 0.85 -1.25 -1.56 -1.07 0.04 -0.50 0.20 161.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.01 -
NAPS 1.11 1.00 1.10 1.12 1.13 1.21 1.23 -6.59%
Adjusted Per Share Value based on latest NOSH - 733,738
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 71.22 52.11 33.00 13.47 41.64 30.31 20.38 129.76%
EPS 0.85 -1.26 -1.57 -1.08 0.03 -0.44 0.19 170.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.01 -
NAPS 1.1124 1.0477 1.0777 1.1307 0.8552 1.0689 1.1399 -1.61%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.60 0.58 0.605 0.54 0.61 0.70 0.62 -
P/RPS 0.84 1.17 1.80 4.05 1.11 2.04 2.82 -55.29%
P/EPS 70.59 -48.33 -37.81 -50.47 1,525.00 -140.00 310.00 -62.60%
EY 1.42 -2.07 -2.64 -1.98 0.07 -0.71 0.32 169.30%
DY 0.00 0.00 0.00 0.00 0.00 0.01 0.02 -
P/NAPS 0.54 0.58 0.55 0.48 0.54 0.58 0.50 5.24%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 29/11/13 29/08/13 31/05/13 05/03/13 30/11/12 28/08/12 -
Price 0.595 0.62 0.56 0.645 0.55 0.58 0.62 -
P/RPS 0.84 1.25 1.66 4.84 1.00 1.69 2.82 -55.29%
P/EPS 70.00 -51.67 -35.00 -60.28 1,375.00 -116.00 310.00 -62.81%
EY 1.43 -1.94 -2.86 -1.66 0.07 -0.86 0.32 170.56%
DY 0.00 0.00 0.00 0.00 0.00 0.02 0.02 -
P/NAPS 0.54 0.62 0.51 0.58 0.49 0.48 0.50 5.24%

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