[KGB] QoQ Quarter Result on 31-Dec-2010 [#4]

Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 60.85%
YoY- 95.55%
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 38,165 36,750 19,420 30,716 24,542 15,579 13,672 98.13%
PBT 1,942 3,595 802 2,665 2,657 2,582 688 99.60%
Tax -431 -222 -15 445 -232 -202 -65 252.54%
NP 1,511 3,373 787 3,110 2,425 2,380 623 80.41%
-
NP to SH 1,966 3,465 687 3,381 2,102 1,958 623 114.99%
-
Tax Rate 22.19% 6.18% 1.87% -16.70% 8.73% 7.82% 9.45% -
Total Cost 36,654 33,377 18,633 27,606 22,117 13,199 13,049 98.95%
-
Net Worth 61,206 48,680 38,409 43,919 31,905 30,395 35,203 44.54%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 2,440 20 - - - - -
Div Payout % - 70.42% 3.03% - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 61,206 48,680 38,409 43,919 31,905 30,395 35,203 44.54%
NOSH 100,306 81,338 69,393 81,544 64,676 61,379 75,060 21.30%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 3.96% 9.18% 4.05% 10.13% 9.88% 15.28% 4.56% -
ROE 3.21% 7.12% 1.79% 7.70% 6.59% 6.44% 1.77% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 38.05 45.18 27.99 37.67 37.95 25.38 18.21 63.36%
EPS 1.96 4.26 0.99 4.16 3.25 3.19 0.83 77.23%
DPS 0.00 3.00 0.03 0.00 0.00 0.00 0.00 -
NAPS 0.6102 0.5985 0.5535 0.5386 0.4933 0.4952 0.469 19.15%
Adjusted Per Share Value based on latest NOSH - 81,544
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 5.91 5.70 3.01 4.76 3.80 2.41 2.12 97.95%
EPS 0.30 0.54 0.11 0.52 0.33 0.30 0.10 107.86%
DPS 0.00 0.38 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0949 0.0754 0.0595 0.0681 0.0494 0.0471 0.0546 44.51%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.40 0.82 0.35 0.33 0.73 0.72 0.75 -
P/RPS 1.05 1.81 1.25 0.88 1.92 2.84 4.12 -59.76%
P/EPS 20.41 19.25 35.35 7.96 22.46 22.57 90.36 -62.87%
EY 4.90 5.20 2.83 12.56 4.45 4.43 1.11 168.85%
DY 0.00 3.66 0.09 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 1.37 0.63 0.61 1.48 1.45 1.60 -44.55%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/11/11 04/08/11 31/05/11 23/02/11 29/11/10 24/08/10 26/05/10 -
Price 0.44 0.41 0.41 0.68 0.70 0.38 0.35 -
P/RPS 1.16 0.91 1.47 1.81 1.84 1.50 1.92 -28.51%
P/EPS 22.45 9.62 41.41 16.40 21.54 11.91 42.17 -34.28%
EY 4.45 10.39 2.41 6.10 4.64 8.39 2.37 52.13%
DY 0.00 7.32 0.07 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.69 0.74 1.26 1.42 0.77 0.75 -2.68%

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