[KGB] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[KGB] KELINGTON GROUP BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -63.97%
YoY- -29.28%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 30,716 24,542 15,579 13,672 19,169 18,995 17,005 48.15%
PBT 2,665 2,657 2,582 688 258 3,977 2,778 -2.72%
Tax 445 -232 -202 -65 1,393 -966 -602 -
NP 3,110 2,425 2,380 623 1,651 3,011 2,176 26.79%
-
NP to SH 3,381 2,102 1,958 623 1,729 3,011 2,176 34.04%
-
Tax Rate -16.70% 8.73% 7.82% 9.45% -539.92% 24.29% 21.67% -
Total Cost 27,606 22,117 13,199 13,049 17,518 15,984 14,829 51.15%
-
Net Worth 43,919 31,905 30,395 35,203 30,433 28,191 25,332 44.17%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 43,919 31,905 30,395 35,203 30,433 28,191 25,332 44.17%
NOSH 81,544 64,676 61,379 75,060 66,059 65,032 64,955 16.32%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 10.13% 9.88% 15.28% 4.56% 8.61% 15.85% 12.80% -
ROE 7.70% 6.59% 6.44% 1.77% 5.68% 10.68% 8.59% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 37.67 37.95 25.38 18.21 29.02 29.21 26.18 27.36%
EPS 4.16 3.25 3.19 0.83 2.50 4.63 3.35 15.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5386 0.4933 0.4952 0.469 0.4607 0.4335 0.39 23.94%
Adjusted Per Share Value based on latest NOSH - 75,060
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 4.44 3.55 2.25 1.98 2.77 2.74 2.46 48.08%
EPS 0.49 0.30 0.28 0.09 0.25 0.43 0.31 35.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0634 0.0461 0.0439 0.0509 0.044 0.0407 0.0366 44.09%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 - - -
Price 0.33 0.73 0.72 0.75 0.63 0.00 0.00 -
P/RPS 0.88 1.92 2.84 4.12 2.17 0.00 0.00 -
P/EPS 7.96 22.46 22.57 90.36 24.07 0.00 0.00 -
EY 12.56 4.45 4.43 1.11 4.15 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 1.48 1.45 1.60 1.37 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 29/11/10 24/08/10 26/05/10 25/02/10 24/11/09 20/11/09 -
Price 0.68 0.70 0.38 0.35 0.79 0.00 0.00 -
P/RPS 1.81 1.84 1.50 1.92 2.72 0.00 0.00 -
P/EPS 16.40 21.54 11.91 42.17 30.18 0.00 0.00 -
EY 6.10 4.64 8.39 2.37 3.31 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.42 0.77 0.75 1.71 0.00 0.00 -

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