[KGB] QoQ Quarter Result on 30-Jun-2013 [#2]

Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -7.15%
YoY- -55.15%
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 53,073 50,612 19,733 23,054 24,017 39,000 26,410 59.31%
PBT 2,372 85 -19 586 997 2,482 1,941 14.31%
Tax -309 -60 41 167 -186 -412 -411 -17.33%
NP 2,063 25 22 753 811 2,070 1,530 22.07%
-
NP to SH 2,080 38 61 753 811 2,070 1,530 22.74%
-
Tax Rate 13.03% 70.59% - -28.50% 18.66% 16.60% 21.17% -
Total Cost 51,010 50,587 19,711 22,301 23,206 36,930 24,880 61.45%
-
Net Worth 55,740 205,204 203,130 56,394 54,511 54,090 68,222 -12.61%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 806 - - - 31 - - -
Div Payout % 38.76% - - - 3.92% - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 55,740 205,204 203,130 56,394 54,511 54,090 68,222 -12.61%
NOSH 161,240 610,000 610,000 160,212 159,019 159,606 125,409 18.25%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 3.89% 0.05% 0.11% 3.27% 3.38% 5.31% 5.79% -
ROE 3.73% 0.02% 0.03% 1.34% 1.49% 3.83% 2.24% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 32.92 8.30 3.23 14.39 15.10 24.44 21.06 34.72%
EPS 1.29 0.00 0.01 0.47 0.51 1.30 1.22 3.79%
DPS 0.50 0.00 0.00 0.00 0.02 0.00 0.00 -
NAPS 0.3457 0.3364 0.333 0.352 0.3428 0.3389 0.544 -26.10%
Adjusted Per Share Value based on latest NOSH - 160,212
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 8.23 7.84 3.06 3.57 3.72 6.04 4.09 59.45%
EPS 0.32 0.01 0.01 0.12 0.13 0.32 0.24 21.16%
DPS 0.12 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0864 0.318 0.3148 0.0874 0.0845 0.0838 0.1057 -12.58%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.56 0.43 0.45 0.51 0.485 0.53 0.50 -
P/RPS 1.70 5.18 13.91 3.54 3.21 2.17 2.37 -19.88%
P/EPS 43.41 6,902.63 4,500.00 108.51 95.10 40.87 40.98 3.91%
EY 2.30 0.01 0.02 0.92 1.05 2.45 2.44 -3.86%
DY 0.89 0.00 0.00 0.00 0.04 0.00 0.00 -
P/NAPS 1.62 1.28 1.35 1.45 1.41 1.56 0.92 45.87%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 26/02/14 26/11/13 28/08/13 30/05/13 27/02/13 28/11/12 -
Price 0.61 0.445 0.495 0.43 0.52 0.50 0.56 -
P/RPS 1.85 5.36 15.30 2.99 3.44 2.05 2.66 -21.51%
P/EPS 47.29 7,143.42 4,950.00 91.49 101.96 38.55 45.90 2.01%
EY 2.11 0.01 0.02 1.09 0.98 2.59 2.18 -2.15%
DY 0.82 0.00 0.00 0.00 0.04 0.00 0.00 -
P/NAPS 1.76 1.32 1.49 1.22 1.52 1.48 1.03 42.97%

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