[KGB] YoY Quarter Result on 30-Jun-2014 [#2]

Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -4.95%
YoY- 162.55%
Quarter Report
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 69,622 94,489 40,585 43,927 23,054 24,065 36,750 11.22%
PBT 2,656 1,917 1,536 1,932 586 1,818 3,595 -4.91%
Tax -341 -84 -34 33 167 -139 -222 7.40%
NP 2,315 1,833 1,502 1,965 753 1,679 3,373 -6.07%
-
NP to SH 2,336 1,839 1,502 1,977 753 1,679 3,465 -6.35%
-
Tax Rate 12.84% 4.38% 2.21% -1.71% -28.50% 7.65% 6.18% -
Total Cost 67,307 92,656 39,083 41,962 22,301 22,386 33,377 12.38%
-
Net Worth 73,901 60,886 65,522 51,421 56,394 53,530 48,680 7.19%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - 2,440 -
Div Payout % - - - - - - 70.42% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 73,901 60,886 65,522 51,421 56,394 53,530 48,680 7.19%
NOSH 229,834 221,566 217,681 191,941 160,212 79,198 81,338 18.88%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 3.33% 1.94% 3.70% 4.47% 3.27% 6.98% 9.18% -
ROE 3.16% 3.02% 2.29% 3.84% 1.34% 3.14% 7.12% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 30.49 42.65 18.64 22.89 14.39 30.39 45.18 -6.33%
EPS 1.02 0.83 0.69 1.03 0.47 2.12 4.26 -21.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 0.3236 0.2748 0.301 0.2679 0.352 0.6759 0.5985 -9.73%
Adjusted Per Share Value based on latest NOSH - 191,941
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 10.79 14.64 6.29 6.81 3.57 3.73 5.70 11.21%
EPS 0.36 0.29 0.23 0.31 0.12 0.26 0.54 -6.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.38 -
NAPS 0.1145 0.0944 0.1015 0.0797 0.0874 0.083 0.0754 7.20%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.665 0.26 0.355 0.405 0.51 0.58 0.82 -
P/RPS 2.18 0.61 1.90 1.77 3.54 1.91 1.81 3.14%
P/EPS 65.01 31.33 51.45 39.32 108.51 27.36 19.25 22.46%
EY 1.54 3.19 1.94 2.54 0.92 3.66 5.20 -18.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.66 -
P/NAPS 2.06 0.95 1.18 1.51 1.45 0.86 1.37 7.02%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 24/08/17 25/08/16 26/08/15 28/08/14 28/08/13 30/08/12 04/08/11 -
Price 0.665 0.32 0.255 0.435 0.43 0.61 0.41 -
P/RPS 2.18 0.75 1.37 1.90 2.99 2.01 0.91 15.65%
P/EPS 65.01 38.55 36.96 42.23 91.49 28.77 9.62 37.45%
EY 1.54 2.59 2.71 2.37 1.09 3.48 10.39 -27.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.32 -
P/NAPS 2.06 1.16 0.85 1.62 1.22 0.90 0.69 19.97%

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