[KGB] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 92.85%
YoY- -36.96%
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 172,970 79,109 97,000 47,071 50,788 56,170 29,251 34.43%
PBT 2,250 3,641 4,304 1,583 2,809 4,397 3,270 -6.03%
Tax -141 -59 -276 -19 -328 -237 -267 -10.08%
NP 2,109 3,582 4,028 1,564 2,481 4,160 3,003 -5.71%
-
NP to SH 2,096 3,582 4,057 1,564 2,481 4,252 2,581 -3.40%
-
Tax Rate 6.27% 1.62% 6.41% 1.20% 11.68% 5.39% 8.17% -
Total Cost 170,861 75,527 92,972 45,507 48,307 52,010 26,248 36.60%
-
Net Worth 60,629 65,742 44,002 56,176 53,575 48,380 31,793 11.34%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 1,103 2,184 821 31 - 2,425 - -
Div Payout % 52.63% 60.98% 20.24% 2.04% - 57.03% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 60,629 65,742 44,002 56,176 53,575 48,380 31,793 11.34%
NOSH 220,631 218,414 164,251 159,591 79,265 80,836 64,203 22.82%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 1.22% 4.53% 4.15% 3.32% 4.89% 7.41% 10.27% -
ROE 3.46% 5.45% 9.22% 2.78% 4.63% 8.79% 8.12% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 78.40 36.22 59.06 29.49 64.07 69.49 45.56 9.45%
EPS 0.95 1.64 2.47 0.98 3.13 5.26 4.02 -21.35%
DPS 0.50 1.00 0.50 0.02 0.00 3.00 0.00 -
NAPS 0.2748 0.301 0.2679 0.352 0.6759 0.5985 0.4952 -9.34%
Adjusted Per Share Value based on latest NOSH - 160,212
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 26.81 12.26 15.03 7.30 7.87 8.71 4.53 34.45%
EPS 0.32 0.56 0.63 0.24 0.38 0.66 0.40 -3.64%
DPS 0.17 0.34 0.13 0.00 0.00 0.38 0.00 -
NAPS 0.094 0.1019 0.0682 0.0871 0.083 0.075 0.0493 11.34%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.26 0.355 0.405 0.51 0.58 0.82 0.72 -
P/RPS 0.33 0.98 0.69 1.73 0.91 1.18 1.58 -22.95%
P/EPS 27.37 21.65 16.40 52.04 18.53 15.59 17.91 7.31%
EY 3.65 4.62 6.10 1.92 5.40 6.41 5.58 -6.82%
DY 1.92 2.82 1.23 0.04 0.00 3.66 0.00 -
P/NAPS 0.95 1.18 1.51 1.45 0.86 1.37 1.45 -6.79%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 26/08/15 28/08/14 28/08/13 30/08/12 04/08/11 24/08/10 -
Price 0.32 0.255 0.435 0.43 0.61 0.41 0.38 -
P/RPS 0.41 0.70 0.74 1.46 0.95 0.59 0.83 -11.08%
P/EPS 33.68 15.55 17.61 43.88 19.49 7.79 9.45 23.56%
EY 2.97 6.43 5.68 2.28 5.13 12.83 10.58 -19.06%
DY 1.56 3.92 1.15 0.05 0.00 7.32 0.00 -
P/NAPS 1.16 0.85 1.62 1.22 0.90 0.69 0.77 7.06%

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