[KGB] QoQ Quarter Result on 30-Sep-2013 [#3]

Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -91.9%
YoY- -96.01%
Quarter Report
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 43,927 53,073 50,612 19,733 23,054 24,017 39,000 8.27%
PBT 1,932 2,372 85 -19 586 997 2,482 -15.41%
Tax 33 -309 -60 41 167 -186 -412 -
NP 1,965 2,063 25 22 753 811 2,070 -3.42%
-
NP to SH 1,977 2,080 38 61 753 811 2,070 -3.02%
-
Tax Rate -1.71% 13.03% 70.59% - -28.50% 18.66% 16.60% -
Total Cost 41,962 51,010 50,587 19,711 22,301 23,206 36,930 8.91%
-
Net Worth 51,421 55,740 205,204 203,130 56,394 54,511 54,090 -3.32%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 806 - - - 31 - -
Div Payout % - 38.76% - - - 3.92% - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 51,421 55,740 205,204 203,130 56,394 54,511 54,090 -3.32%
NOSH 191,941 161,240 610,000 610,000 160,212 159,019 159,606 13.12%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 4.47% 3.89% 0.05% 0.11% 3.27% 3.38% 5.31% -
ROE 3.84% 3.73% 0.02% 0.03% 1.34% 1.49% 3.83% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 22.89 32.92 8.30 3.23 14.39 15.10 24.44 -4.28%
EPS 1.03 1.29 0.00 0.01 0.47 0.51 1.30 -14.41%
DPS 0.00 0.50 0.00 0.00 0.00 0.02 0.00 -
NAPS 0.2679 0.3457 0.3364 0.333 0.352 0.3428 0.3389 -14.54%
Adjusted Per Share Value based on latest NOSH - 610,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 6.81 8.23 7.84 3.06 3.57 3.72 6.04 8.35%
EPS 0.31 0.32 0.01 0.01 0.12 0.13 0.32 -2.10%
DPS 0.00 0.12 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0797 0.0864 0.318 0.3148 0.0874 0.0845 0.0838 -3.29%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.405 0.56 0.43 0.45 0.51 0.485 0.53 -
P/RPS 1.77 1.70 5.18 13.91 3.54 3.21 2.17 -12.73%
P/EPS 39.32 43.41 6,902.63 4,500.00 108.51 95.10 40.87 -2.55%
EY 2.54 2.30 0.01 0.02 0.92 1.05 2.45 2.44%
DY 0.00 0.89 0.00 0.00 0.00 0.04 0.00 -
P/NAPS 1.51 1.62 1.28 1.35 1.45 1.41 1.56 -2.15%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 28/05/14 26/02/14 26/11/13 28/08/13 30/05/13 27/02/13 -
Price 0.435 0.61 0.445 0.495 0.43 0.52 0.50 -
P/RPS 1.90 1.85 5.36 15.30 2.99 3.44 2.05 -4.95%
P/EPS 42.23 47.29 7,143.42 4,950.00 91.49 101.96 38.55 6.28%
EY 2.37 2.11 0.01 0.02 1.09 0.98 2.59 -5.76%
DY 0.00 0.82 0.00 0.00 0.00 0.04 0.00 -
P/NAPS 1.62 1.76 1.32 1.49 1.22 1.52 1.48 6.22%

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