[KGB] QoQ Quarter Result on 30-Jun-2014 [#2]

Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -4.95%
YoY- 162.55%
Quarter Report
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 38,524 43,713 48,943 43,927 53,073 50,612 19,733 56.26%
PBT 2,105 -814 2,009 1,932 2,372 85 -19 -
Tax -25 -172 72 33 -309 -60 41 -
NP 2,080 -986 2,081 1,965 2,063 25 22 1981.12%
-
NP to SH 2,080 -979 2,097 1,977 2,080 38 61 953.79%
-
Tax Rate 1.19% - -3.58% -1.71% 13.03% 70.59% - -
Total Cost 36,444 44,699 46,862 41,962 51,010 50,587 19,711 50.69%
-
Net Worth 62,118 80,277 59,808 51,421 55,740 205,204 203,130 -54.64%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 2,166 - - - 806 - - -
Div Payout % 104.17% - - - 38.76% - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 62,118 80,277 59,808 51,421 55,740 205,204 203,130 -54.64%
NOSH 216,666 217,555 218,437 191,941 161,240 610,000 610,000 -49.87%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 5.40% -2.26% 4.25% 4.47% 3.89% 0.05% 0.11% -
ROE 3.35% -1.22% 3.51% 3.84% 3.73% 0.02% 0.03% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 17.78 20.09 22.41 22.89 32.92 8.30 3.23 212.08%
EPS 0.96 -0.45 0.96 1.03 1.29 0.00 0.01 2002.43%
DPS 1.00 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.2867 0.369 0.2738 0.2679 0.3457 0.3364 0.333 -9.50%
Adjusted Per Share Value based on latest NOSH - 191,941
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 5.97 6.77 7.59 6.81 8.23 7.84 3.06 56.19%
EPS 0.32 -0.15 0.32 0.31 0.32 0.01 0.01 910.06%
DPS 0.34 0.00 0.00 0.00 0.12 0.00 0.00 -
NAPS 0.0963 0.1244 0.0927 0.0797 0.0864 0.318 0.3148 -54.63%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.355 0.34 0.455 0.405 0.56 0.43 0.45 -
P/RPS 2.00 1.69 2.03 1.77 1.70 5.18 13.91 -72.58%
P/EPS 36.98 -75.56 47.40 39.32 43.41 6,902.63 4,500.00 -95.93%
EY 2.70 -1.32 2.11 2.54 2.30 0.01 0.02 2539.49%
DY 2.82 0.00 0.00 0.00 0.89 0.00 0.00 -
P/NAPS 1.24 0.92 1.66 1.51 1.62 1.28 1.35 -5.51%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 27/02/15 26/11/14 28/08/14 28/05/14 26/02/14 26/11/13 -
Price 0.38 0.405 0.42 0.435 0.61 0.445 0.495 -
P/RPS 2.14 2.02 1.87 1.90 1.85 5.36 15.30 -73.08%
P/EPS 39.58 -90.00 43.75 42.23 47.29 7,143.42 4,950.00 -96.01%
EY 2.53 -1.11 2.29 2.37 2.11 0.01 0.02 2427.40%
DY 2.63 0.00 0.00 0.00 0.82 0.00 0.00 -
P/NAPS 1.33 1.10 1.53 1.62 1.76 1.32 1.49 -7.29%

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