[KGB] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[KGB] KELINGTON GROUP BERHAD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 60.85%
YoY- 95.55%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 50,612 39,000 45,375 30,716 19,169 16,041 25.82%
PBT 85 2,482 3,420 2,665 258 2,131 -47.48%
Tax -60 -412 -376 445 1,393 132 -
NP 25 2,070 3,044 3,110 1,651 2,263 -59.36%
-
NP to SH 38 2,070 3,102 3,381 1,729 2,263 -55.82%
-
Tax Rate 70.59% 16.60% 10.99% -16.70% -539.92% -6.19% -
Total Cost 50,587 36,930 42,331 27,606 17,518 13,778 29.69%
-
Net Worth 205,204 54,090 51,365 43,919 30,433 21,628 56.79%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 205,204 54,090 51,365 43,919 30,433 21,628 56.79%
NOSH 610,000 159,606 79,538 81,544 66,059 65,028 56.43%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 0.05% 5.31% 6.71% 10.13% 8.61% 14.11% -
ROE 0.02% 3.83% 6.04% 7.70% 5.68% 10.46% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 8.30 24.44 57.05 37.67 29.02 24.67 -19.56%
EPS 0.00 1.30 3.90 4.16 2.50 3.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3364 0.3389 0.6458 0.5386 0.4607 0.3326 0.22%
Adjusted Per Share Value based on latest NOSH - 81,544
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 7.19 5.54 6.45 4.36 2.72 2.28 25.80%
EPS 0.01 0.29 0.44 0.48 0.25 0.32 -49.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2916 0.0769 0.073 0.0624 0.0432 0.0307 56.82%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 - -
Price 0.43 0.53 0.45 0.33 0.63 0.00 -
P/RPS 5.18 2.17 0.79 0.88 2.17 0.00 -
P/EPS 6,902.63 40.87 11.54 7.96 24.07 0.00 -
EY 0.01 2.45 8.67 12.56 4.15 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.56 0.70 0.61 1.37 0.00 -
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/14 27/02/13 28/02/12 23/02/11 25/02/10 - -
Price 0.445 0.50 0.46 0.68 0.79 0.00 -
P/RPS 5.36 2.05 0.81 1.81 2.72 0.00 -
P/EPS 7,143.42 38.55 11.79 16.40 30.18 0.00 -
EY 0.01 2.59 8.48 6.10 3.31 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.48 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