[KGROUP] QoQ Quarter Result on 30-Sep-2013 [#3]

Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 102.42%
YoY- 103.68%
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 7,881 8,601 10,051 7,823 1,419 3,391 2,396 121.65%
PBT -110 34 -561 52 -1,904 -9 -4,486 -91.61%
Tax 0 0 -84 -7 0 0 -372 -
NP -110 34 -645 45 -1,904 -9 -4,858 -92.05%
-
NP to SH -131 34 -652 46 -1,903 -3 -4,934 -91.15%
-
Tax Rate - 0.00% - 13.46% - - - -
Total Cost 7,991 8,567 10,696 7,778 3,323 3,400 7,254 6.68%
-
Net Worth 52,399 27,199 47,418 36,799 7,767 7,739 9,674 209.37%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 52,399 27,199 47,418 36,799 7,767 7,739 9,674 209.37%
NOSH 655,000 340,000 592,727 460,000 194,183 193,490 193,490 125.95%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -1.40% 0.40% -6.42% 0.58% -134.18% -0.27% -202.75% -
ROE -0.25% 0.13% -1.38% 0.13% -24.50% -0.04% -51.00% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1.20 2.53 1.70 1.70 0.73 1.75 1.24 -2.16%
EPS -0.02 0.01 -0.11 0.01 -0.98 0.00 -2.55 -96.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.08 0.08 0.04 0.04 0.05 36.91%
Adjusted Per Share Value based on latest NOSH - 460,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 0.21 0.23 0.27 0.21 0.04 0.09 0.07 108.42%
EPS 0.00 0.00 -0.02 0.00 -0.05 0.00 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0142 0.0074 0.0129 0.01 0.0021 0.0021 0.0026 211.09%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.065 0.07 0.065 0.07 0.09 0.10 0.10 -
P/RPS 5.40 2.77 3.83 4.12 12.32 5.71 8.08 -23.61%
P/EPS -325.00 700.00 -59.09 700.00 -9.18 -6,449.67 -3.92 1816.80%
EY -0.31 0.14 -1.69 0.14 -10.89 -0.02 -25.50 -94.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.88 0.81 0.88 2.25 2.50 2.00 -45.35%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 29/05/14 28/02/14 26/11/13 29/08/13 29/05/13 27/02/13 -
Price 0.07 0.065 0.07 0.065 0.075 0.125 0.10 -
P/RPS 5.82 2.57 4.13 3.82 10.26 7.13 8.08 -19.69%
P/EPS -350.00 650.00 -63.64 650.00 -7.65 -8,062.09 -3.92 1914.16%
EY -0.29 0.15 -1.57 0.15 -13.07 -0.01 -25.50 -94.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.81 0.88 0.81 1.88 3.13 2.00 -42.23%

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