[KGB] QoQ Quarter Result on 31-Mar-2013 [#1]

Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -60.82%
YoY- 1.12%
Quarter Report
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 50,612 19,733 23,054 24,017 39,000 26,410 24,065 63.92%
PBT 85 -19 586 997 2,482 1,941 1,818 -86.94%
Tax -60 41 167 -186 -412 -411 -139 -42.79%
NP 25 22 753 811 2,070 1,530 1,679 -93.90%
-
NP to SH 38 61 753 811 2,070 1,530 1,679 -91.94%
-
Tax Rate 70.59% - -28.50% 18.66% 16.60% 21.17% 7.65% -
Total Cost 50,587 19,711 22,301 23,206 36,930 24,880 22,386 71.94%
-
Net Worth 205,204 203,130 56,394 54,511 54,090 68,222 53,530 144.34%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - 31 - - - -
Div Payout % - - - 3.92% - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 205,204 203,130 56,394 54,511 54,090 68,222 53,530 144.34%
NOSH 610,000 610,000 160,212 159,019 159,606 125,409 79,198 288.56%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.05% 0.11% 3.27% 3.38% 5.31% 5.79% 6.98% -
ROE 0.02% 0.03% 1.34% 1.49% 3.83% 2.24% 3.14% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 8.30 3.23 14.39 15.10 24.44 21.06 30.39 -57.80%
EPS 0.00 0.01 0.47 0.51 1.30 1.22 2.12 -
DPS 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
NAPS 0.3364 0.333 0.352 0.3428 0.3389 0.544 0.6759 -37.11%
Adjusted Per Share Value based on latest NOSH - 159,019
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 7.84 3.06 3.57 3.72 6.04 4.09 3.73 63.86%
EPS 0.01 0.01 0.12 0.13 0.32 0.24 0.26 -88.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.318 0.3148 0.0874 0.0845 0.0838 0.1057 0.083 144.25%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.43 0.45 0.51 0.485 0.53 0.50 0.58 -
P/RPS 5.18 13.91 3.54 3.21 2.17 2.37 1.91 94.12%
P/EPS 6,902.63 4,500.00 108.51 95.10 40.87 40.98 27.36 3852.67%
EY 0.01 0.02 0.92 1.05 2.45 2.44 3.66 -98.02%
DY 0.00 0.00 0.00 0.04 0.00 0.00 0.00 -
P/NAPS 1.28 1.35 1.45 1.41 1.56 0.92 0.86 30.26%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 26/11/13 28/08/13 30/05/13 27/02/13 28/11/12 30/08/12 -
Price 0.445 0.495 0.43 0.52 0.50 0.56 0.61 -
P/RPS 5.36 15.30 2.99 3.44 2.05 2.66 2.01 91.95%
P/EPS 7,143.42 4,950.00 91.49 101.96 38.55 45.90 28.77 3810.94%
EY 0.01 0.02 1.09 0.98 2.59 2.18 3.48 -97.95%
DY 0.00 0.00 0.00 0.04 0.00 0.00 0.00 -
P/NAPS 1.32 1.49 1.22 1.52 1.48 1.03 0.90 28.99%

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