[KGB] QoQ Quarter Result on 30-Jun-2020 [#2]

Announcement Date
25-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -84.64%
YoY- -87.78%
View:
Show?
Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 104,820 129,492 98,258 77,333 84,731 111,342 97,034 5.27%
PBT 6,738 6,798 7,163 1,198 4,902 10,161 7,544 -7.24%
Tax -1,029 781 -2,187 -558 -879 -2,621 -1,328 -15.62%
NP 5,709 7,579 4,976 640 4,023 7,540 6,216 -5.50%
-
NP to SH 5,544 7,527 4,905 623 4,055 7,782 6,264 -7.81%
-
Tax Rate 15.27% -11.49% 30.53% 46.58% 17.93% 25.79% 17.60% -
Total Cost 99,111 121,913 93,282 76,693 80,708 103,802 90,818 5.99%
-
Net Worth 174,448 164,454 161,270 158,802 158,614 154,797 152,377 9.42%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - 1,606 - - - - -
Div Payout % - - 32.76% - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 174,448 164,454 161,270 158,802 158,614 154,797 152,377 9.42%
NOSH 322,623 322,623 322,623 322,396 311,459 311,459 311,459 2.37%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 5.45% 5.85% 5.06% 0.83% 4.75% 6.77% 6.41% -
ROE 3.18% 4.58% 3.04% 0.39% 2.56% 5.03% 4.11% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 32.60 41.04 30.57 24.19 27.30 35.88 31.17 3.03%
EPS 1.72 2.39 1.53 0.20 1.30 2.51 2.01 -9.85%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.5426 0.5212 0.5018 0.4967 0.5111 0.4988 0.4895 7.10%
Adjusted Per Share Value based on latest NOSH - 322,396
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 16.24 20.07 15.23 11.99 13.13 17.26 15.04 5.24%
EPS 0.86 1.17 0.76 0.10 0.63 1.21 0.97 -7.70%
DPS 0.00 0.00 0.25 0.00 0.00 0.00 0.00 -
NAPS 0.2704 0.2549 0.2499 0.2461 0.2458 0.2399 0.2362 9.42%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 1.98 1.69 1.22 1.01 0.90 1.26 1.30 -
P/RPS 6.07 4.12 3.99 4.18 3.30 3.51 4.17 28.41%
P/EPS 114.82 70.84 79.94 518.32 68.88 50.25 64.60 46.68%
EY 0.87 1.41 1.25 0.19 1.45 1.99 1.55 -31.93%
DY 0.00 0.00 0.41 0.00 0.00 0.00 0.00 -
P/NAPS 3.65 3.24 2.43 2.03 1.76 2.53 2.66 23.45%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 25/05/21 26/02/21 24/11/20 25/08/20 29/05/20 26/02/20 19/11/19 -
Price 2.01 2.36 1.70 1.10 1.08 1.26 1.39 -
P/RPS 6.17 5.75 5.56 4.55 3.96 3.51 4.46 24.13%
P/EPS 116.56 98.93 111.39 564.50 82.66 50.25 69.08 41.68%
EY 0.86 1.01 0.90 0.18 1.21 1.99 1.45 -29.38%
DY 0.00 0.00 0.29 0.00 0.00 0.00 0.00 -
P/NAPS 3.70 4.53 3.39 2.21 2.11 2.53 2.84 19.26%

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