[KGB] QoQ Quarter Result on 30-Jun-2012 [#2]

Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 109.35%
YoY- -51.54%
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 24,017 39,000 26,410 24,065 26,723 45,375 38,165 -26.54%
PBT 997 2,482 1,941 1,818 991 3,420 1,942 -35.85%
Tax -186 -412 -411 -139 -189 -376 -431 -42.86%
NP 811 2,070 1,530 1,679 802 3,044 1,511 -33.93%
-
NP to SH 811 2,070 1,530 1,679 802 3,102 1,966 -44.55%
-
Tax Rate 18.66% 16.60% 21.17% 7.65% 19.07% 10.99% 22.19% -
Total Cost 23,206 36,930 24,880 22,386 25,921 42,331 36,654 -26.24%
-
Net Worth 54,511 54,090 68,222 53,530 51,089 51,365 61,206 -7.42%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 31 - - - 31 - - -
Div Payout % 3.92% - - - 3.96% - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 54,511 54,090 68,222 53,530 51,089 51,365 61,206 -7.42%
NOSH 159,019 159,606 125,409 79,198 79,405 79,538 100,306 35.92%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 3.38% 5.31% 5.79% 6.98% 3.00% 6.71% 3.96% -
ROE 1.49% 3.83% 2.24% 3.14% 1.57% 6.04% 3.21% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 15.10 24.44 21.06 30.39 33.65 57.05 38.05 -45.96%
EPS 0.51 1.30 1.22 2.12 1.01 3.90 1.96 -59.20%
DPS 0.02 0.00 0.00 0.00 0.04 0.00 0.00 -
NAPS 0.3428 0.3389 0.544 0.6759 0.6434 0.6458 0.6102 -31.89%
Adjusted Per Share Value based on latest NOSH - 79,198
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 3.72 6.04 4.09 3.73 4.14 7.03 5.91 -26.53%
EPS 0.13 0.32 0.24 0.26 0.12 0.48 0.30 -42.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0845 0.0838 0.1057 0.083 0.0792 0.0796 0.0949 -7.43%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.485 0.53 0.50 0.58 0.43 0.45 0.40 -
P/RPS 3.21 2.17 2.37 1.91 1.28 0.79 1.05 110.49%
P/EPS 95.10 40.87 40.98 27.36 42.57 11.54 20.41 178.70%
EY 1.05 2.45 2.44 3.66 2.35 8.67 4.90 -64.15%
DY 0.04 0.00 0.00 0.00 0.09 0.00 0.00 -
P/NAPS 1.41 1.56 0.92 0.86 0.67 0.70 0.66 65.79%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 27/02/13 28/11/12 30/08/12 25/05/12 28/02/12 17/11/11 -
Price 0.52 0.50 0.56 0.61 0.50 0.46 0.44 -
P/RPS 3.44 2.05 2.66 2.01 1.49 0.81 1.16 106.27%
P/EPS 101.96 38.55 45.90 28.77 49.50 11.79 22.45 173.99%
EY 0.98 2.59 2.18 3.48 2.02 8.48 4.45 -63.49%
DY 0.04 0.00 0.00 0.00 0.08 0.00 0.00 -
P/NAPS 1.52 1.48 1.03 0.90 0.78 0.71 0.72 64.49%

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