[KGB] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 46.24%
YoY- 32.78%
Quarter Report
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 145,943 66,804 77,198 94,335 53,793 44,668 44,017 22.10%
PBT 6,313 1,564 4,750 6,339 5,927 8,387 4,929 4.20%
Tax -204 22 -739 -668 -499 -1,965 -586 -16.12%
NP 6,109 1,586 4,011 5,671 5,428 6,422 4,343 5.84%
-
NP to SH 6,154 1,625 4,011 6,218 4,683 6,422 4,343 5.97%
-
Tax Rate 3.23% -1.41% 15.56% 10.54% 8.42% 23.43% 11.89% -
Total Cost 139,834 65,218 73,187 88,664 48,365 38,246 39,674 23.35%
-
Net Worth 50,448 54,659 51,583 51,482 31,776 28,177 0 -
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 921 32 - - - - - -
Div Payout % 14.97% 2.02% - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 50,448 54,659 51,583 51,482 31,776 28,177 0 -
NOSH 184,251 164,141 94,822 84,369 64,415 64,999 65,014 18.95%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 4.19% 2.37% 5.20% 6.01% 10.09% 14.38% 9.87% -
ROE 12.20% 2.97% 7.78% 12.08% 14.74% 22.79% 0.00% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 79.21 40.70 81.41 111.81 83.51 68.72 67.70 2.65%
EPS 3.34 0.99 4.23 7.37 7.27 9.88 6.68 -10.90%
DPS 0.50 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2738 0.333 0.544 0.6102 0.4933 0.4335 0.00 -
Adjusted Per Share Value based on latest NOSH - 100,306
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 22.62 10.35 11.96 14.62 8.34 6.92 6.82 22.10%
EPS 0.95 0.25 0.62 0.96 0.73 1.00 0.67 5.98%
DPS 0.14 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0782 0.0847 0.0799 0.0798 0.0492 0.0437 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 - - -
Price 0.455 0.45 0.50 0.40 0.73 0.00 0.00 -
P/RPS 0.57 1.11 0.61 0.36 0.87 0.00 0.00 -
P/EPS 13.62 45.45 11.82 5.43 10.04 0.00 0.00 -
EY 7.34 2.20 8.46 18.43 9.96 0.00 0.00 -
DY 1.10 0.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.35 0.92 0.66 1.48 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 26/11/14 26/11/13 28/11/12 17/11/11 29/11/10 24/11/09 - -
Price 0.42 0.495 0.56 0.44 0.70 0.00 0.00 -
P/RPS 0.53 1.22 0.69 0.39 0.84 0.00 0.00 -
P/EPS 12.57 50.00 13.24 5.97 9.63 0.00 0.00 -
EY 7.95 2.00 7.55 16.75 10.39 0.00 0.00 -
DY 1.19 0.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 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