[KGB] YoY Quarter Result on 30-Sep-2012 [#3]

Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -8.87%
YoY- -22.18%
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 35,888 48,943 19,733 26,410 38,165 24,542 18,995 11.18%
PBT 1,194 2,009 -19 1,941 1,942 2,657 3,977 -18.16%
Tax -213 72 41 -411 -431 -232 -966 -22.26%
NP 981 2,081 22 1,530 1,511 2,425 3,011 -17.04%
-
NP to SH 977 2,097 61 1,530 1,966 2,102 3,011 -17.09%
-
Tax Rate 17.84% -3.58% - 21.17% 22.19% 8.73% 24.29% -
Total Cost 34,907 46,862 19,711 24,880 36,654 22,117 15,984 13.89%
-
Net Worth 66,569 59,808 203,130 68,222 61,206 31,905 28,191 15.38%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 66,569 59,808 203,130 68,222 61,206 31,905 28,191 15.38%
NOSH 222,045 218,437 610,000 125,409 100,306 64,676 65,032 22.70%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 2.73% 4.25% 0.11% 5.79% 3.96% 9.88% 15.85% -
ROE 1.47% 3.51% 0.03% 2.24% 3.21% 6.59% 10.68% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 16.16 22.41 3.23 21.06 38.05 37.95 29.21 -9.39%
EPS 0.44 0.96 0.01 1.22 1.96 3.25 4.63 -32.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2998 0.2738 0.333 0.544 0.6102 0.4933 0.4335 -5.95%
Adjusted Per Share Value based on latest NOSH - 125,409
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 5.56 7.59 3.06 4.09 5.91 3.80 2.94 11.19%
EPS 0.15 0.32 0.01 0.24 0.30 0.33 0.47 -17.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1032 0.0927 0.3148 0.1057 0.0949 0.0494 0.0437 15.39%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 - -
Price 0.325 0.455 0.45 0.50 0.40 0.73 0.00 -
P/RPS 2.01 2.03 13.91 2.37 1.05 1.92 0.00 -
P/EPS 73.86 47.40 4,500.00 40.98 20.41 22.46 0.00 -
EY 1.35 2.11 0.02 2.44 4.90 4.45 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.66 1.35 0.92 0.66 1.48 0.00 -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 26/11/14 26/11/13 28/11/12 17/11/11 29/11/10 24/11/09 -
Price 0.33 0.42 0.495 0.56 0.44 0.70 0.00 -
P/RPS 2.04 1.87 15.30 2.66 1.16 1.84 0.00 -
P/EPS 75.00 43.75 4,950.00 45.90 22.45 21.54 0.00 -
EY 1.33 2.29 0.02 2.18 4.45 4.64 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.53 1.49 1.03 0.72 1.42 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