[KGB] YoY Quarter Result on 30-Jun-2015 [#2]

Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -27.79%
YoY- -24.03%
Quarter Report
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 89,229 69,622 94,489 40,585 43,927 23,054 24,065 24.39%
PBT 5,229 2,656 1,917 1,536 1,932 586 1,818 19.24%
Tax -892 -341 -84 -34 33 167 -139 36.30%
NP 4,337 2,315 1,833 1,502 1,965 753 1,679 17.12%
-
NP to SH 4,399 2,336 1,839 1,502 1,977 753 1,679 17.40%
-
Tax Rate 17.06% 12.84% 4.38% 2.21% -1.71% -28.50% 7.65% -
Total Cost 84,892 67,307 92,656 39,083 41,962 22,301 22,386 24.86%
-
Net Worth 101,045 73,901 60,886 65,522 51,421 56,394 53,530 11.16%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 101,045 73,901 60,886 65,522 51,421 56,394 53,530 11.16%
NOSH 245,434 229,834 221,566 217,681 191,941 160,212 79,198 20.73%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 4.86% 3.33% 1.94% 3.70% 4.47% 3.27% 6.98% -
ROE 4.35% 3.16% 3.02% 2.29% 3.84% 1.34% 3.14% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 36.36 30.49 42.65 18.64 22.89 14.39 30.39 3.03%
EPS 1.79 1.02 0.83 0.69 1.03 0.47 2.12 -2.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4117 0.3236 0.2748 0.301 0.2679 0.352 0.6759 -7.92%
Adjusted Per Share Value based on latest NOSH - 217,681
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 13.83 10.79 14.64 6.29 6.81 3.57 3.73 24.39%
EPS 0.68 0.36 0.29 0.23 0.31 0.12 0.26 17.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1566 0.1145 0.0944 0.1015 0.0797 0.0874 0.083 11.15%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.805 0.665 0.26 0.355 0.405 0.51 0.58 -
P/RPS 2.21 2.18 0.61 1.90 1.77 3.54 1.91 2.46%
P/EPS 44.91 65.01 31.33 51.45 39.32 108.51 27.36 8.60%
EY 2.23 1.54 3.19 1.94 2.54 0.92 3.66 -7.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 2.06 0.95 1.18 1.51 1.45 0.86 14.70%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 24/08/17 25/08/16 26/08/15 28/08/14 28/08/13 30/08/12 -
Price 0.87 0.665 0.32 0.255 0.435 0.43 0.61 -
P/RPS 2.39 2.18 0.75 1.37 1.90 2.99 2.01 2.92%
P/EPS 48.54 65.01 38.55 36.96 42.23 91.49 28.77 9.10%
EY 2.06 1.54 2.59 2.71 2.37 1.09 3.48 -8.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 2.06 1.16 0.85 1.62 1.22 0.90 15.25%

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