[KGB] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 20.96%
YoY- -27.08%
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 89,072 102,930 125,780 71,724 59,557 58,689 8.69%
PBT 2,085 6,333 8,452 7,902 11,182 6,572 -20.50%
Tax 29 -985 -890 -665 -2,620 -781 -
NP 2,114 5,348 7,561 7,237 8,562 5,790 -18.24%
-
NP to SH 2,166 5,348 8,290 6,244 8,562 5,790 -17.84%
-
Tax Rate -1.39% 15.55% 10.53% 8.42% 23.43% 11.88% -
Total Cost 86,957 97,582 118,218 64,486 50,994 52,898 10.44%
-
Net Worth 54,659 51,583 51,481 31,776 28,177 0 -
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 43 - - - - - -
Div Payout % 2.02% - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 54,659 51,583 51,481 31,776 28,177 0 -
NOSH 164,141 94,822 84,369 64,415 64,999 65,014 20.33%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 2.37% 5.20% 6.01% 10.09% 14.38% 9.87% -
ROE 3.96% 10.37% 16.10% 19.65% 30.39% 0.00% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 54.27 108.55 149.08 111.35 91.63 90.27 -9.67%
EPS 1.32 5.64 9.83 9.69 13.17 8.91 -31.72%
DPS 0.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.333 0.544 0.6102 0.4933 0.4335 0.00 -
Adjusted Per Share Value based on latest NOSH - 64,676
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 13.80 15.95 19.49 11.12 9.23 9.10 8.67%
EPS 0.34 0.83 1.28 0.97 1.33 0.90 -17.68%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0847 0.0799 0.0798 0.0492 0.0437 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 - - -
Price 0.45 0.50 0.40 0.73 0.00 0.00 -
P/RPS 0.83 0.46 0.27 0.66 0.00 0.00 -
P/EPS 34.09 8.87 4.07 7.53 0.00 0.00 -
EY 2.93 11.28 24.57 13.28 0.00 0.00 -
DY 0.06 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.92 0.66 1.48 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 26/11/13 28/11/12 17/11/11 29/11/10 24/11/09 - -
Price 0.495 0.56 0.44 0.70 0.00 0.00 -
P/RPS 0.91 0.52 0.30 0.63 0.00 0.00 -
P/EPS 37.50 9.93 4.48 7.22 0.00 0.00 -
EY 2.67 10.07 22.33 13.85 0.00 0.00 -
DY 0.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.03 0.72 1.42 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