[KGB] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 287.17%
YoY- 0.38%
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 50,788 56,170 29,251 25,673 33,236 11.17%
PBT 2,809 4,397 3,270 4,410 3,572 -5.82%
Tax -328 -237 -267 -999 -174 17.16%
NP 2,481 4,160 3,003 3,411 3,398 -7.55%
-
NP to SH 2,481 4,252 2,581 3,411 3,398 -7.55%
-
Tax Rate 11.68% 5.39% 8.17% 22.65% 4.87% -
Total Cost 48,307 52,010 26,248 22,262 29,838 12.79%
-
Net Worth 53,575 48,380 31,793 25,338 0 -
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - 2,425 - - - -
Div Payout % - 57.03% - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 53,575 48,380 31,793 25,338 0 -
NOSH 79,265 80,836 64,203 64,971 64,971 5.09%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 4.89% 7.41% 10.27% 13.29% 10.22% -
ROE 4.63% 8.79% 8.12% 13.46% 0.00% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 64.07 69.49 45.56 39.51 51.15 5.78%
EPS 3.13 5.26 4.02 5.25 5.23 -12.03%
DPS 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.6759 0.5985 0.4952 0.39 0.00 -
Adjusted Per Share Value based on latest NOSH - 64,955
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 7.87 8.71 4.53 3.98 5.15 11.17%
EPS 0.38 0.66 0.40 0.53 0.53 -7.97%
DPS 0.00 0.38 0.00 0.00 0.00 -
NAPS 0.083 0.075 0.0493 0.0393 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 29/06/12 30/06/11 30/06/10 - - -
Price 0.58 0.82 0.72 0.00 0.00 -
P/RPS 0.91 1.18 1.58 0.00 0.00 -
P/EPS 18.53 15.59 17.91 0.00 0.00 -
EY 5.40 6.41 5.58 0.00 0.00 -
DY 0.00 3.66 0.00 0.00 0.00 -
P/NAPS 0.86 1.37 1.45 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/08/12 04/08/11 24/08/10 20/11/09 - -
Price 0.61 0.41 0.38 0.00 0.00 -
P/RPS 0.95 0.59 0.83 0.00 0.00 -
P/EPS 19.49 7.79 9.45 0.00 0.00 -
EY 5.13 12.83 10.58 0.00 0.00 -
DY 0.00 7.32 0.00 0.00 0.00 -
P/NAPS 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