[KGB] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Announcement Date
04-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 209.46%
YoY- 64.74%
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 194,000 94,142 101,576 112,340 58,502 51,346 66,472 19.53%
PBT 8,608 3,166 5,618 8,794 6,540 8,820 7,144 3.15%
Tax -552 -38 -656 -474 -534 -1,998 -348 7.98%
NP 8,056 3,128 4,962 8,320 6,006 6,822 6,796 2.87%
-
NP to SH 8,114 3,128 4,962 8,504 5,162 6,822 6,796 2.99%
-
Tax Rate 6.41% 1.20% 11.68% 5.39% 8.17% 22.65% 4.87% -
Total Cost 185,944 91,014 96,614 104,020 52,496 44,524 59,676 20.84%
-
Net Worth 44,002 56,176 53,575 48,380 31,793 25,338 0 -
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 1,642 63 - 4,850 - - - -
Div Payout % 20.24% 2.04% - 57.03% - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 44,002 56,176 53,575 48,380 31,793 25,338 0 -
NOSH 164,251 159,591 79,265 80,836 64,203 64,971 64,971 16.70%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 4.15% 3.32% 4.89% 7.41% 10.27% 13.29% 10.22% -
ROE 18.44% 5.57% 9.26% 17.58% 16.24% 26.92% 0.00% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 118.11 58.99 128.15 138.97 91.12 79.03 102.31 2.42%
EPS 4.94 1.96 6.26 10.52 8.04 10.50 10.46 -11.74%
DPS 1.00 0.04 0.00 6.00 0.00 0.00 0.00 -
NAPS 0.2679 0.352 0.6759 0.5985 0.4952 0.39 0.00 -
Adjusted Per Share Value based on latest NOSH - 81,338
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 30.07 14.59 15.74 17.41 9.07 7.96 10.30 19.54%
EPS 1.26 0.48 0.77 1.32 0.80 1.06 1.05 3.08%
DPS 0.25 0.01 0.00 0.75 0.00 0.00 0.00 -
NAPS 0.0682 0.0871 0.083 0.075 0.0493 0.0393 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 - - -
Price 0.405 0.51 0.58 0.82 0.72 0.00 0.00 -
P/RPS 0.34 0.86 0.45 0.59 0.79 0.00 0.00 -
P/EPS 8.20 26.02 9.27 7.79 8.96 0.00 0.00 -
EY 12.20 3.84 10.79 12.83 11.17 0.00 0.00 -
DY 2.47 0.08 0.00 7.32 0.00 0.00 0.00 -
P/NAPS 1.51 1.45 0.86 1.37 1.45 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 28/08/13 30/08/12 04/08/11 24/08/10 20/11/09 - -
Price 0.435 0.43 0.61 0.41 0.38 0.00 0.00 -
P/RPS 0.37 0.73 0.48 0.30 0.42 0.00 0.00 -
P/EPS 8.81 21.94 9.74 3.90 4.73 0.00 0.00 -
EY 11.36 4.56 10.26 25.66 21.16 0.00 0.00 -
DY 2.30 0.09 0.00 14.63 0.00 0.00 0.00 -
P/NAPS 1.62 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