[KGB] YoY Quarter Result on 31-Dec-2008 [#4]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 139.47%
YoY--%
Quarter Report
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 45,375 30,716 19,169 16,041 41.42%
PBT 3,420 2,665 258 2,131 17.07%
Tax -376 445 1,393 132 -
NP 3,044 3,110 1,651 2,263 10.38%
-
NP to SH 3,102 3,381 1,729 2,263 11.08%
-
Tax Rate 10.99% -16.70% -539.92% -6.19% -
Total Cost 42,331 27,606 17,518 13,778 45.37%
-
Net Worth 51,365 43,919 30,433 21,628 33.41%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 51,365 43,919 30,433 21,628 33.41%
NOSH 79,538 81,544 66,059 65,028 6.94%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 6.71% 10.13% 8.61% 14.11% -
ROE 6.04% 7.70% 5.68% 10.46% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 57.05 37.67 29.02 24.67 32.23%
EPS 3.90 4.16 2.50 3.48 3.87%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.6458 0.5386 0.4607 0.3326 24.75%
Adjusted Per Share Value based on latest NOSH - 65,028
31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 7.03 4.76 2.97 2.49 41.33%
EPS 0.48 0.52 0.27 0.35 11.10%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.0796 0.0681 0.0472 0.0335 33.44%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 30/12/11 30/12/10 31/12/09 - -
Price 0.45 0.33 0.63 0.00 -
P/RPS 0.79 0.88 2.17 0.00 -
P/EPS 11.54 7.96 24.07 0.00 -
EY 8.67 12.56 4.15 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.61 1.37 0.00 -
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 28/02/12 23/02/11 25/02/10 - -
Price 0.46 0.68 0.79 0.00 -
P/RPS 0.81 1.81 2.72 0.00 -
P/EPS 11.79 16.40 30.18 0.00 -
EY 8.48 6.10 3.31 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.26 1.71 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