[KGB] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -91.39%
YoY- 16.74%
Quarter Report
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 38,524 53,073 24,017 26,723 19,420 13,672 8,962 27.49%
PBT 2,105 2,372 997 991 802 688 1,344 7.76%
Tax -25 -309 -186 -189 -15 -65 -325 -34.77%
NP 2,080 2,063 811 802 787 623 1,019 12.62%
-
NP to SH 2,080 2,080 811 802 687 623 881 15.38%
-
Tax Rate 1.19% 13.03% 18.66% 19.07% 1.87% 9.45% 24.18% -
Total Cost 36,444 51,010 23,206 25,921 18,633 13,049 7,943 28.89%
-
Net Worth 62,118 55,740 54,511 51,089 38,409 35,203 0 -
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 2,166 806 31 31 20 - - -
Div Payout % 104.17% 38.76% 3.92% 3.96% 3.03% - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 62,118 55,740 54,511 51,089 38,409 35,203 0 -
NOSH 216,666 161,240 159,019 79,405 69,393 75,060 56,114 25.23%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 5.40% 3.89% 3.38% 3.00% 4.05% 4.56% 11.37% -
ROE 3.35% 3.73% 1.49% 1.57% 1.79% 1.77% 0.00% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 17.78 32.92 15.10 33.65 27.99 18.21 15.97 1.80%
EPS 0.96 1.29 0.51 1.01 0.99 0.83 1.57 -7.86%
DPS 1.00 0.50 0.02 0.04 0.03 0.00 0.00 -
NAPS 0.2867 0.3457 0.3428 0.6434 0.5535 0.469 0.00 -
Adjusted Per Share Value based on latest NOSH - 79,405
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 5.97 8.23 3.72 4.14 3.01 2.12 1.39 27.48%
EPS 0.32 0.32 0.13 0.12 0.11 0.10 0.14 14.76%
DPS 0.34 0.12 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0963 0.0864 0.0845 0.0792 0.0595 0.0546 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 - -
Price 0.355 0.56 0.485 0.43 0.35 0.75 0.00 -
P/RPS 2.00 1.70 3.21 1.28 1.25 4.12 0.00 -
P/EPS 36.98 43.41 95.10 42.57 35.35 90.36 0.00 -
EY 2.70 2.30 1.05 2.35 2.83 1.11 0.00 -
DY 2.82 0.89 0.04 0.09 0.09 0.00 0.00 -
P/NAPS 1.24 1.62 1.41 0.67 0.63 1.60 0.00 -
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 28/05/14 30/05/13 25/05/12 31/05/11 26/05/10 - -
Price 0.38 0.61 0.52 0.50 0.41 0.35 0.00 -
P/RPS 2.14 1.85 3.44 1.49 1.47 1.92 0.00 -
P/EPS 39.58 47.29 101.96 49.50 41.41 42.17 0.00 -
EY 2.53 2.11 0.98 2.02 2.41 2.37 0.00 -
DY 2.63 0.82 0.04 0.08 0.07 0.00 0.00 -
P/NAPS 1.33 1.76 1.52 0.78 0.74 0.75 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