[KGROUP] YoY Quarter Result on 30-Jun-2012 [#2]

Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -146.09%
YoY- -6.15%
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 9,378 7,881 1,419 2,198 10,923 5,010 17,181 -9.59%
PBT -1,241 -110 -1,904 -1,371 -1,707 13 583 -
Tax 2,482 0 0 0 0 0 0 -
NP 1,241 -110 -1,904 -1,371 -1,707 13 583 13.41%
-
NP to SH -2,347 -131 -1,903 -1,363 -1,284 184 532 -
-
Tax Rate - - - - - 0.00% 0.00% -
Total Cost 8,137 7,991 3,323 3,569 12,630 4,997 16,598 -11.19%
-
Net Worth 0 52,399 7,767 11,682 12,312 18,399 17,733 -
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 0 52,399 7,767 11,682 12,312 18,399 17,733 -
NOSH 586,749 655,000 194,183 194,714 175,890 183,999 177,333 22.05%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 13.23% -1.40% -134.18% -62.37% -15.63% 0.26% 3.39% -
ROE 0.00% -0.25% -24.50% -11.67% -10.43% 1.00% 3.00% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 1.60 1.20 0.73 1.13 6.21 2.72 9.69 -25.92%
EPS 0.00 -0.02 -0.98 -0.70 -0.73 0.10 0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.08 0.04 0.06 0.07 0.10 0.10 -
Adjusted Per Share Value based on latest NOSH - 194,714
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 0.25 0.21 0.04 0.06 0.30 0.14 0.47 -9.98%
EPS -0.06 0.00 -0.05 -0.04 -0.03 0.01 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0142 0.0021 0.0032 0.0033 0.005 0.0048 -
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.055 0.065 0.09 0.12 0.08 0.06 0.08 -
P/RPS 3.44 5.40 12.32 10.63 1.29 2.20 0.83 26.72%
P/EPS -13.75 -325.00 -9.18 -17.14 -10.96 60.00 26.67 -
EY -7.27 -0.31 -10.89 -5.83 -9.13 1.67 3.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.81 2.25 2.00 1.14 0.60 0.80 -
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 27/08/14 29/08/13 29/08/12 26/08/11 25/08/10 27/08/09 -
Price 0.04 0.07 0.075 0.12 0.11 0.06 0.08 -
P/RPS 2.50 5.82 10.26 10.63 1.77 2.20 0.83 20.16%
P/EPS -10.00 -350.00 -7.65 -17.14 -15.07 60.00 26.67 -
EY -10.00 -0.29 -13.07 -5.83 -6.64 1.67 3.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.88 1.88 2.00 1.57 0.60 0.80 -

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