[KGROUP] QoQ Quarter Result on 30-Jun-2015 [#2]

Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -167.01%
YoY- -1691.6%
View:
Show?
Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 7,713 9,958 8,576 9,378 22,005 22,005 19,038 -45.21%
PBT -1,327 -3,842 -1,465 -1,241 -795 -2,574 -1,284 2.21%
Tax 0 101 -23 2,482 0 -296 -19 -
NP -1,327 -3,741 -1,488 1,241 -795 -2,870 -1,303 1.22%
-
NP to SH -1,439 -3,542 -1,752 -2,347 -879 -3,047 -1,448 -0.41%
-
Tax Rate - - - - - - - -
Total Cost 9,040 13,699 10,064 8,137 22,800 24,875 20,341 -41.73%
-
Net Worth 31,282 34,839 35,039 0 41,019 41,017 46,335 -23.02%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 31,282 34,839 35,039 0 41,019 41,017 46,335 -23.02%
NOSH 625,652 580,655 583,999 586,749 585,999 585,961 579,200 5.27%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -17.20% -37.57% -17.35% 13.23% -3.61% -13.04% -6.84% -
ROE -4.60% -10.17% -5.00% 0.00% -2.14% -7.43% -3.13% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 1.23 1.71 1.47 1.60 3.76 3.76 3.29 -48.07%
EPS -0.23 -0.61 -0.30 0.00 -0.15 -0.52 -0.25 -5.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.06 0.06 0.00 0.07 0.07 0.08 -26.87%
Adjusted Per Share Value based on latest NOSH - 586,749
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 0.21 0.27 0.23 0.25 0.60 0.60 0.52 -45.33%
EPS -0.04 -0.10 -0.05 -0.06 -0.02 -0.08 -0.04 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0085 0.0095 0.0095 0.00 0.0112 0.0112 0.0126 -23.06%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.065 0.045 0.045 0.055 0.065 0.06 0.075 -
P/RPS 5.27 2.62 3.06 3.44 1.73 1.60 2.28 74.72%
P/EPS -28.26 -7.38 -15.00 -13.75 -43.33 -11.54 -30.00 -3.90%
EY -3.54 -13.56 -6.67 -7.27 -2.31 -8.67 -3.33 4.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 0.75 0.75 0.00 0.93 0.86 0.94 24.10%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/05/16 29/02/16 27/11/15 27/08/15 25/05/15 27/02/15 27/11/14 -
Price 0.055 0.065 0.045 0.04 0.06 0.075 0.07 -
P/RPS 4.46 3.79 3.06 2.50 1.60 2.00 2.13 63.59%
P/EPS -23.91 -10.66 -15.00 -10.00 -40.00 -14.42 -28.00 -9.98%
EY -4.18 -9.38 -6.67 -10.00 -2.50 -6.93 -3.57 11.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.08 0.75 0.00 0.86 1.07 0.88 16.02%

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