[KGB] QoQ Quarter Result on 31-Dec-2011 [#4]

Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 57.78%
YoY- -8.25%
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 26,410 24,065 26,723 45,375 38,165 36,750 19,420 22.67%
PBT 1,941 1,818 991 3,420 1,942 3,595 802 79.97%
Tax -411 -139 -189 -376 -431 -222 -15 803.40%
NP 1,530 1,679 802 3,044 1,511 3,373 787 55.57%
-
NP to SH 1,530 1,679 802 3,102 1,966 3,465 687 70.29%
-
Tax Rate 21.17% 7.65% 19.07% 10.99% 22.19% 6.18% 1.87% -
Total Cost 24,880 22,386 25,921 42,331 36,654 33,377 18,633 21.19%
-
Net Worth 68,222 53,530 51,089 51,365 61,206 48,680 38,409 46.51%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - 31 - - 2,440 20 -
Div Payout % - - 3.96% - - 70.42% 3.03% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 68,222 53,530 51,089 51,365 61,206 48,680 38,409 46.51%
NOSH 125,409 79,198 79,405 79,538 100,306 81,338 69,393 48.20%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 5.79% 6.98% 3.00% 6.71% 3.96% 9.18% 4.05% -
ROE 2.24% 3.14% 1.57% 6.04% 3.21% 7.12% 1.79% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 21.06 30.39 33.65 57.05 38.05 45.18 27.99 -17.23%
EPS 1.22 2.12 1.01 3.90 1.96 4.26 0.99 14.89%
DPS 0.00 0.00 0.04 0.00 0.00 3.00 0.03 -
NAPS 0.544 0.6759 0.6434 0.6458 0.6102 0.5985 0.5535 -1.14%
Adjusted Per Share Value based on latest NOSH - 79,538
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 4.09 3.73 4.14 7.03 5.91 5.70 3.01 22.61%
EPS 0.24 0.26 0.12 0.48 0.30 0.54 0.11 67.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.38 0.00 -
NAPS 0.1057 0.083 0.0792 0.0796 0.0949 0.0754 0.0595 46.52%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.50 0.58 0.43 0.45 0.40 0.82 0.35 -
P/RPS 2.37 1.91 1.28 0.79 1.05 1.81 1.25 53.00%
P/EPS 40.98 27.36 42.57 11.54 20.41 19.25 35.35 10.32%
EY 2.44 3.66 2.35 8.67 4.90 5.20 2.83 -9.38%
DY 0.00 0.00 0.09 0.00 0.00 3.66 0.09 -
P/NAPS 0.92 0.86 0.67 0.70 0.66 1.37 0.63 28.62%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 30/08/12 25/05/12 28/02/12 17/11/11 04/08/11 31/05/11 -
Price 0.56 0.61 0.50 0.46 0.44 0.41 0.41 -
P/RPS 2.66 2.01 1.49 0.81 1.16 0.91 1.47 48.33%
P/EPS 45.90 28.77 49.50 11.79 22.45 9.62 41.41 7.08%
EY 2.18 3.48 2.02 8.48 4.45 10.39 2.41 -6.45%
DY 0.00 0.00 0.08 0.00 0.00 7.32 0.07 -
P/NAPS 1.03 0.90 0.78 0.71 0.72 0.69 0.74 24.58%

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