[KGB] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 107.14%
YoY- -24.33%
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 94,142 101,576 112,340 58,502 51,346 66,472 7.20%
PBT 3,166 5,618 8,794 6,540 8,820 7,144 -15.01%
Tax -38 -656 -474 -534 -1,998 -348 -35.76%
NP 3,128 4,962 8,320 6,006 6,822 6,796 -14.36%
-
NP to SH 3,128 4,962 8,504 5,162 6,822 6,796 -14.36%
-
Tax Rate 1.20% 11.68% 5.39% 8.17% 22.65% 4.87% -
Total Cost 91,014 96,614 104,020 52,496 44,524 59,676 8.80%
-
Net Worth 56,176 53,575 48,380 31,793 25,338 0 -
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 63 - 4,850 - - - -
Div Payout % 2.04% - 57.03% - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 56,176 53,575 48,380 31,793 25,338 0 -
NOSH 159,591 79,265 80,836 64,203 64,971 64,971 19.67%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 3.32% 4.89% 7.41% 10.27% 13.29% 10.22% -
ROE 5.57% 9.26% 17.58% 16.24% 26.92% 0.00% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 58.99 128.15 138.97 91.12 79.03 102.31 -10.42%
EPS 1.96 6.26 10.52 8.04 10.50 10.46 -28.44%
DPS 0.04 0.00 6.00 0.00 0.00 0.00 -
NAPS 0.352 0.6759 0.5985 0.4952 0.39 0.00 -
Adjusted Per Share Value based on latest NOSH - 61,379
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 14.59 15.74 17.41 9.07 7.96 10.30 7.20%
EPS 0.48 0.77 1.32 0.80 1.06 1.05 -14.48%
DPS 0.01 0.00 0.75 0.00 0.00 0.00 -
NAPS 0.0871 0.083 0.075 0.0493 0.0393 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 - - -
Price 0.51 0.58 0.82 0.72 0.00 0.00 -
P/RPS 0.86 0.45 0.59 0.79 0.00 0.00 -
P/EPS 26.02 9.27 7.79 8.96 0.00 0.00 -
EY 3.84 10.79 12.83 11.17 0.00 0.00 -
DY 0.08 0.00 7.32 0.00 0.00 0.00 -
P/NAPS 1.45 0.86 1.37 1.45 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/13 30/08/12 04/08/11 24/08/10 20/11/09 - -
Price 0.43 0.61 0.41 0.38 0.00 0.00 -
P/RPS 0.73 0.48 0.30 0.42 0.00 0.00 -
P/EPS 21.94 9.74 3.90 4.73 0.00 0.00 -
EY 4.56 10.26 25.66 21.16 0.00 0.00 -
DY 0.09 0.00 14.63 0.00 0.00 0.00 -
P/NAPS 1.22 0.90 0.69 0.77 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