[KGB] QoQ Quarter Result on 31-Mar-2015 [#1]

Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 312.46%
YoY-0.0%
Quarter Report
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 91,452 35,888 40,585 38,524 43,713 48,943 43,927 62.82%
PBT -6,745 1,194 1,536 2,105 -814 2,009 1,932 -
Tax -407 -213 -34 -25 -172 72 33 -
NP -7,152 981 1,502 2,080 -986 2,081 1,965 -
-
NP to SH -7,182 977 1,502 2,080 -979 2,097 1,977 -
-
Tax Rate - 17.84% 2.21% 1.19% - -3.58% -1.71% -
Total Cost 98,604 34,907 39,083 36,444 44,699 46,862 41,962 76.47%
-
Net Worth 59,835 66,569 65,522 62,118 80,277 59,808 51,421 10.60%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - 2,166 - - - -
Div Payout % - - - 104.17% - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 59,835 66,569 65,522 62,118 80,277 59,808 51,421 10.60%
NOSH 222,352 222,045 217,681 216,666 217,555 218,437 191,941 10.27%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -7.82% 2.73% 3.70% 5.40% -2.26% 4.25% 4.47% -
ROE -12.00% 1.47% 2.29% 3.35% -1.22% 3.51% 3.84% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 41.13 16.16 18.64 17.78 20.09 22.41 22.89 47.64%
EPS -3.23 0.44 0.69 0.96 -0.45 0.96 1.03 -
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.2691 0.2998 0.301 0.2867 0.369 0.2738 0.2679 0.29%
Adjusted Per Share Value based on latest NOSH - 216,666
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 14.17 5.56 6.29 5.97 6.77 7.59 6.81 62.76%
EPS -1.11 0.15 0.23 0.32 -0.15 0.32 0.31 -
DPS 0.00 0.00 0.00 0.34 0.00 0.00 0.00 -
NAPS 0.0927 0.1032 0.1015 0.0963 0.1244 0.0927 0.0797 10.56%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.29 0.325 0.355 0.355 0.34 0.455 0.405 -
P/RPS 0.71 2.01 1.90 2.00 1.69 2.03 1.77 -45.51%
P/EPS -8.98 73.86 51.45 36.98 -75.56 47.40 39.32 -
EY -11.14 1.35 1.94 2.70 -1.32 2.11 2.54 -
DY 0.00 0.00 0.00 2.82 0.00 0.00 0.00 -
P/NAPS 1.08 1.08 1.18 1.24 0.92 1.66 1.51 -19.97%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 26/11/15 26/08/15 28/05/15 27/02/15 26/11/14 28/08/14 -
Price 0.275 0.33 0.255 0.38 0.405 0.42 0.435 -
P/RPS 0.67 2.04 1.37 2.14 2.02 1.87 1.90 -49.99%
P/EPS -8.51 75.00 36.96 39.58 -90.00 43.75 42.23 -
EY -11.75 1.33 2.71 2.53 -1.11 2.29 2.37 -
DY 0.00 0.00 0.00 2.63 0.00 0.00 0.00 -
P/NAPS 1.02 1.10 0.85 1.33 1.10 1.53 1.62 -26.47%

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