[KYM] YoY Cumulative Quarter Result on 31-Jul-2010 [#2]

Announcement Date
30-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jul-2010 [#2]
Profit Trend
QoQ- -592.07%
YoY- 22.43%
View:
Show?
Cumulative Result
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Revenue 47,670 44,163 36,662 31,228 30,294 27,712 36,311 4.63%
PBT 341 475 -110 -2,134 -6,145 -8,278 3,072 -30.65%
Tax -564 -3 0 0 2,196 -370 29 -
NP -223 472 -110 -2,134 -3,949 -8,648 3,101 -
-
NP to SH 87 548 -207 -2,234 -2,880 -6,092 3,161 -45.02%
-
Tax Rate 165.40% 0.63% - - - - -0.94% -
Total Cost 47,893 43,691 36,772 33,362 34,243 36,360 33,210 6.28%
-
Net Worth 53,070 93,942 101,321 47,749 20,565 30,825 47,820 1.74%
Dividend
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Net Worth 53,070 93,942 101,321 47,749 20,565 30,825 47,820 1.74%
NOSH 86,999 156,571 108,947 85,267 81,126 81,118 81,051 1.18%
Ratio Analysis
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
NP Margin -0.47% 1.07% -0.30% -6.83% -13.04% -31.21% 8.54% -
ROE 0.16% 0.58% -0.20% -4.68% -14.00% -19.76% 6.61% -
Per Share
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 54.79 28.21 33.65 36.62 37.34 34.16 44.80 3.40%
EPS 0.10 0.35 -0.19 -2.62 -3.55 -7.51 3.90 -45.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.60 0.93 0.56 0.2535 0.38 0.59 0.55%
Adjusted Per Share Value based on latest NOSH - 85,333
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 31.24 28.94 24.02 20.46 19.85 18.16 23.79 4.64%
EPS 0.06 0.36 -0.14 -1.46 -1.89 -3.99 2.07 -44.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3478 0.6156 0.664 0.3129 0.1348 0.202 0.3134 1.74%
Price Multiplier on Financial Quarter End Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 -
Price 1.11 1.21 2.20 1.38 0.79 0.37 0.63 -
P/RPS 2.03 4.29 6.54 3.77 2.12 1.08 1.41 6.25%
P/EPS 1,110.00 345.71 -1,157.89 -52.67 -22.25 -4.93 16.15 102.26%
EY 0.09 0.29 -0.09 -1.90 -4.49 -20.30 6.19 -50.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 2.02 2.37 2.46 3.12 0.97 1.07 9.24%
Price Multiplier on Announcement Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 24/09/13 26/09/12 28/09/11 30/09/10 30/09/09 25/09/08 28/09/07 -
Price 1.02 0.98 1.60 1.43 0.66 0.50 0.47 -
P/RPS 1.86 3.47 4.75 3.90 1.77 1.46 1.05 9.98%
P/EPS 1,020.00 280.00 -842.11 -54.58 -18.59 -6.66 12.05 109.39%
EY 0.10 0.36 -0.12 -1.83 -5.38 -15.02 8.30 -52.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.63 1.72 2.55 2.60 1.32 0.80 13.03%

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