[KGB] YoY Quarter Result on 31-Dec-2012 [#4]

Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 35.29%
YoY- -33.27%
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 91,452 43,713 50,612 39,000 45,375 30,716 19,169 29.73%
PBT -6,745 -814 85 2,482 3,420 2,665 258 -
Tax -407 -172 -60 -412 -376 445 1,393 -
NP -7,152 -986 25 2,070 3,044 3,110 1,651 -
-
NP to SH -7,182 -979 38 2,070 3,102 3,381 1,729 -
-
Tax Rate - - 70.59% 16.60% 10.99% -16.70% -539.92% -
Total Cost 98,604 44,699 50,587 36,930 42,331 27,606 17,518 33.35%
-
Net Worth 59,835 80,277 205,204 54,090 51,365 43,919 30,433 11.92%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 59,835 80,277 205,204 54,090 51,365 43,919 30,433 11.92%
NOSH 222,352 217,555 610,000 159,606 79,538 81,544 66,059 22.40%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -7.82% -2.26% 0.05% 5.31% 6.71% 10.13% 8.61% -
ROE -12.00% -1.22% 0.02% 3.83% 6.04% 7.70% 5.68% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 41.13 20.09 8.30 24.44 57.05 37.67 29.02 5.98%
EPS -3.23 -0.45 0.00 1.30 3.90 4.16 2.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2691 0.369 0.3364 0.3389 0.6458 0.5386 0.4607 -8.56%
Adjusted Per Share Value based on latest NOSH - 159,606
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 14.17 6.77 7.84 6.04 7.03 4.76 2.97 29.73%
EPS -1.11 -0.15 0.01 0.32 0.48 0.52 0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0927 0.1244 0.318 0.0838 0.0796 0.0681 0.0472 11.90%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.29 0.34 0.43 0.53 0.45 0.33 0.63 -
P/RPS 0.71 1.69 5.18 2.17 0.79 0.88 2.17 -16.98%
P/EPS -8.98 -75.56 6,902.63 40.87 11.54 7.96 24.07 -
EY -11.14 -1.32 0.01 2.45 8.67 12.56 4.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.92 1.28 1.56 0.70 0.61 1.37 -3.88%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 27/02/15 26/02/14 27/02/13 28/02/12 23/02/11 25/02/10 -
Price 0.275 0.405 0.445 0.50 0.46 0.68 0.79 -
P/RPS 0.67 2.02 5.36 2.05 0.81 1.81 2.72 -20.81%
P/EPS -8.51 -90.00 7,143.42 38.55 11.79 16.40 30.18 -
EY -11.75 -1.11 0.01 2.59 8.48 6.10 3.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.10 1.32 1.48 0.71 1.26 1.71 -8.24%

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