[KGB] YoY Quarter Result on 30-Sep-2011 [#3]

Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -43.26%
YoY- -6.47%
Quarter Report
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 48,943 19,733 26,410 38,165 24,542 18,995 10,781 28.66%
PBT 2,009 -19 1,941 1,942 2,657 3,977 1,357 6.75%
Tax 72 41 -411 -431 -232 -966 -412 -
NP 2,081 22 1,530 1,511 2,425 3,011 945 14.05%
-
NP to SH 2,097 61 1,530 1,966 2,102 3,011 945 14.20%
-
Tax Rate -3.58% - 21.17% 22.19% 8.73% 24.29% 30.36% -
Total Cost 46,862 19,711 24,880 36,654 22,117 15,984 9,836 29.70%
-
Net Worth 59,808 203,130 68,222 61,206 31,905 28,191 0 -
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 59,808 203,130 68,222 61,206 31,905 28,191 0 -
NOSH 218,437 610,000 125,409 100,306 64,676 65,032 65,172 22.32%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 4.25% 0.11% 5.79% 3.96% 9.88% 15.85% 8.77% -
ROE 3.51% 0.03% 2.24% 3.21% 6.59% 10.68% 0.00% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 22.41 3.23 21.06 38.05 37.95 29.21 16.54 5.18%
EPS 0.96 0.01 1.22 1.96 3.25 4.63 1.45 -6.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2738 0.333 0.544 0.6102 0.4933 0.4335 0.00 -
Adjusted Per Share Value based on latest NOSH - 100,306
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 7.59 3.06 4.09 5.91 3.80 2.94 1.67 28.68%
EPS 0.32 0.01 0.24 0.30 0.33 0.47 0.15 13.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0927 0.3148 0.1057 0.0949 0.0494 0.0437 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 - - -
Price 0.455 0.45 0.50 0.40 0.73 0.00 0.00 -
P/RPS 2.03 13.91 2.37 1.05 1.92 0.00 0.00 -
P/EPS 47.40 4,500.00 40.98 20.41 22.46 0.00 0.00 -
EY 2.11 0.02 2.44 4.90 4.45 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.35 0.92 0.66 1.48 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 26/11/14 26/11/13 28/11/12 17/11/11 29/11/10 24/11/09 - -
Price 0.42 0.495 0.56 0.44 0.70 0.00 0.00 -
P/RPS 1.87 15.30 2.66 1.16 1.84 0.00 0.00 -
P/EPS 43.75 4,950.00 45.90 22.45 21.54 0.00 0.00 -
EY 2.29 0.02 2.18 4.45 4.64 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.49 1.03 0.72 1.42 0.00 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