[KGB] QoQ Quarter Result on 30-Sep-2012 [#3]

Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -8.87%
YoY- -22.18%
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 23,054 24,017 39,000 26,410 24,065 26,723 45,375 -36.35%
PBT 586 997 2,482 1,941 1,818 991 3,420 -69.18%
Tax 167 -186 -412 -411 -139 -189 -376 -
NP 753 811 2,070 1,530 1,679 802 3,044 -60.62%
-
NP to SH 753 811 2,070 1,530 1,679 802 3,102 -61.11%
-
Tax Rate -28.50% 18.66% 16.60% 21.17% 7.65% 19.07% 10.99% -
Total Cost 22,301 23,206 36,930 24,880 22,386 25,921 42,331 -34.79%
-
Net Worth 56,394 54,511 54,090 68,222 53,530 51,089 51,365 6.43%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 31 - - - 31 - -
Div Payout % - 3.92% - - - 3.96% - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 56,394 54,511 54,090 68,222 53,530 51,089 51,365 6.43%
NOSH 160,212 159,019 159,606 125,409 79,198 79,405 79,538 59.56%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 3.27% 3.38% 5.31% 5.79% 6.98% 3.00% 6.71% -
ROE 1.34% 1.49% 3.83% 2.24% 3.14% 1.57% 6.04% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 14.39 15.10 24.44 21.06 30.39 33.65 57.05 -60.11%
EPS 0.47 0.51 1.30 1.22 2.12 1.01 3.90 -75.63%
DPS 0.00 0.02 0.00 0.00 0.00 0.04 0.00 -
NAPS 0.352 0.3428 0.3389 0.544 0.6759 0.6434 0.6458 -33.29%
Adjusted Per Share Value based on latest NOSH - 125,409
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 3.57 3.72 6.04 4.09 3.73 4.14 7.03 -36.37%
EPS 0.12 0.13 0.32 0.24 0.26 0.12 0.48 -60.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0874 0.0845 0.0838 0.1057 0.083 0.0792 0.0796 6.43%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.51 0.485 0.53 0.50 0.58 0.43 0.45 -
P/RPS 3.54 3.21 2.17 2.37 1.91 1.28 0.79 172.04%
P/EPS 108.51 95.10 40.87 40.98 27.36 42.57 11.54 346.10%
EY 0.92 1.05 2.45 2.44 3.66 2.35 8.67 -77.61%
DY 0.00 0.04 0.00 0.00 0.00 0.09 0.00 -
P/NAPS 1.45 1.41 1.56 0.92 0.86 0.67 0.70 62.56%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 30/05/13 27/02/13 28/11/12 30/08/12 25/05/12 28/02/12 -
Price 0.43 0.52 0.50 0.56 0.61 0.50 0.46 -
P/RPS 2.99 3.44 2.05 2.66 2.01 1.49 0.81 139.03%
P/EPS 91.49 101.96 38.55 45.90 28.77 49.50 11.79 292.44%
EY 1.09 0.98 2.59 2.18 3.48 2.02 8.48 -74.56%
DY 0.00 0.04 0.00 0.00 0.00 0.08 0.00 -
P/NAPS 1.22 1.52 1.48 1.03 0.90 0.78 0.71 43.50%

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