[KGB] YoY Quarter Result on 30-Sep-2014 [#3]

Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 6.07%
YoY- 3337.7%
Quarter Report
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 87,226 61,175 35,888 48,943 19,733 26,410 38,165 14.75%
PBT 4,469 2,074 1,194 2,009 -19 1,941 1,942 14.88%
Tax -1,232 -57 -213 72 41 -411 -431 19.11%
NP 3,237 2,017 981 2,081 22 1,530 1,511 13.52%
-
NP to SH 3,248 2,020 977 2,097 61 1,530 1,966 8.71%
-
Tax Rate 27.57% 2.75% 17.84% -3.58% - 21.17% 22.19% -
Total Cost 83,989 59,158 34,907 46,862 19,711 24,880 36,654 14.80%
-
Net Worth 75,799 61,236 66,569 59,808 203,130 68,222 61,206 3.62%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 75,799 61,236 66,569 59,808 203,130 68,222 61,206 3.62%
NOSH 229,834 219,565 222,045 218,437 610,000 125,409 100,306 14.80%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 3.71% 3.30% 2.73% 4.25% 0.11% 5.79% 3.96% -
ROE 4.28% 3.30% 1.47% 3.51% 0.03% 2.24% 3.21% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 37.95 27.86 16.16 22.41 3.23 21.06 38.05 -0.04%
EPS 1.41 0.92 0.44 0.96 0.01 1.22 1.96 -5.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3298 0.2789 0.2998 0.2738 0.333 0.544 0.6102 -9.73%
Adjusted Per Share Value based on latest NOSH - 218,437
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 13.52 9.48 5.56 7.59 3.06 4.09 5.91 14.77%
EPS 0.50 0.31 0.15 0.32 0.01 0.24 0.30 8.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1175 0.0949 0.1032 0.0927 0.3148 0.1057 0.0949 3.62%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.605 0.285 0.325 0.455 0.45 0.50 0.40 -
P/RPS 1.59 1.02 2.01 2.03 13.91 2.37 1.05 7.15%
P/EPS 42.81 30.98 73.86 47.40 4,500.00 40.98 20.41 13.12%
EY 2.34 3.23 1.35 2.11 0.02 2.44 4.90 -11.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.02 1.08 1.66 1.35 0.92 0.66 18.50%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 27/11/17 24/11/16 26/11/15 26/11/14 26/11/13 28/11/12 17/11/11 -
Price 0.765 0.25 0.33 0.42 0.495 0.56 0.44 -
P/RPS 2.02 0.90 2.04 1.87 15.30 2.66 1.16 9.67%
P/EPS 54.13 27.17 75.00 43.75 4,950.00 45.90 22.45 15.78%
EY 1.85 3.68 1.33 2.29 0.02 2.18 4.45 -13.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.32 0.90 1.10 1.53 1.49 1.03 0.72 21.51%

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