[KGB] QoQ Quarter Result on 31-Mar-2014 [#1]

Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 5373.68%
YoY- 156.47%
Quarter Report
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 43,713 48,943 43,927 53,073 50,612 19,733 23,054 53.01%
PBT -814 2,009 1,932 2,372 85 -19 586 -
Tax -172 72 33 -309 -60 41 167 -
NP -986 2,081 1,965 2,063 25 22 753 -
-
NP to SH -979 2,097 1,977 2,080 38 61 753 -
-
Tax Rate - -3.58% -1.71% 13.03% 70.59% - -28.50% -
Total Cost 44,699 46,862 41,962 51,010 50,587 19,711 22,301 58.76%
-
Net Worth 80,277 59,808 51,421 55,740 205,204 203,130 56,394 26.46%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - 806 - - - -
Div Payout % - - - 38.76% - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 80,277 59,808 51,421 55,740 205,204 203,130 56,394 26.46%
NOSH 217,555 218,437 191,941 161,240 610,000 610,000 160,212 22.55%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -2.26% 4.25% 4.47% 3.89% 0.05% 0.11% 3.27% -
ROE -1.22% 3.51% 3.84% 3.73% 0.02% 0.03% 1.34% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 20.09 22.41 22.89 32.92 8.30 3.23 14.39 24.83%
EPS -0.45 0.96 1.03 1.29 0.00 0.01 0.47 -
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.369 0.2738 0.2679 0.3457 0.3364 0.333 0.352 3.18%
Adjusted Per Share Value based on latest NOSH - 161,240
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 6.77 7.59 6.81 8.23 7.84 3.06 3.57 53.02%
EPS -0.15 0.32 0.31 0.32 0.01 0.01 0.12 -
DPS 0.00 0.00 0.00 0.12 0.00 0.00 0.00 -
NAPS 0.1244 0.0927 0.0797 0.0864 0.318 0.3148 0.0874 26.45%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.34 0.455 0.405 0.56 0.43 0.45 0.51 -
P/RPS 1.69 2.03 1.77 1.70 5.18 13.91 3.54 -38.83%
P/EPS -75.56 47.40 39.32 43.41 6,902.63 4,500.00 108.51 -
EY -1.32 2.11 2.54 2.30 0.01 0.02 0.92 -
DY 0.00 0.00 0.00 0.89 0.00 0.00 0.00 -
P/NAPS 0.92 1.66 1.51 1.62 1.28 1.35 1.45 -26.10%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 26/11/14 28/08/14 28/05/14 26/02/14 26/11/13 28/08/13 -
Price 0.405 0.42 0.435 0.61 0.445 0.495 0.43 -
P/RPS 2.02 1.87 1.90 1.85 5.36 15.30 2.99 -22.95%
P/EPS -90.00 43.75 42.23 47.29 7,143.42 4,950.00 91.49 -
EY -1.11 2.29 2.37 2.11 0.01 0.02 1.09 -
DY 0.00 0.00 0.00 0.82 0.00 0.00 0.00 -
P/NAPS 1.10 1.53 1.62 1.76 1.32 1.49 1.22 -6.65%

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