[KGB] YoY Quarter Result on 31-Dec-2013 [#4]

Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -37.7%
YoY- -98.16%
Quarter Report
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 109,199 91,452 43,713 50,612 39,000 45,375 30,716 23.51%
PBT 5,747 -6,745 -814 85 2,482 3,420 2,665 13.65%
Tax -1,046 -407 -172 -60 -412 -376 445 -
NP 4,701 -7,152 -986 25 2,070 3,044 3,110 7.12%
-
NP to SH 4,750 -7,182 -979 38 2,070 3,102 3,381 5.82%
-
Tax Rate 18.20% - - 70.59% 16.60% 10.99% -16.70% -
Total Cost 104,498 98,604 44,699 50,587 36,930 42,331 27,606 24.81%
-
Net Worth 65,946 59,835 80,277 205,204 54,090 51,365 43,919 7.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 65,946 59,835 80,277 205,204 54,090 51,365 43,919 7.00%
NOSH 222,375 222,352 217,555 610,000 159,606 79,538 81,544 18.18%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 4.30% -7.82% -2.26% 0.05% 5.31% 6.71% 10.13% -
ROE 7.20% -12.00% -1.22% 0.02% 3.83% 6.04% 7.70% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 49.58 41.13 20.09 8.30 24.44 57.05 37.67 4.68%
EPS 0.92 -3.23 -0.45 0.00 1.30 3.90 4.16 -22.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2994 0.2691 0.369 0.3364 0.3389 0.6458 0.5386 -9.31%
Adjusted Per Share Value based on latest NOSH - 610,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 16.92 14.17 6.77 7.84 6.04 7.03 4.76 23.51%
EPS 0.74 -1.11 -0.15 0.01 0.32 0.48 0.52 6.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1022 0.0927 0.1244 0.318 0.0838 0.0796 0.0681 6.99%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.285 0.29 0.34 0.43 0.53 0.45 0.33 -
P/RPS 0.57 0.71 1.69 5.18 2.17 0.79 0.88 -6.97%
P/EPS 13.22 -8.98 -75.56 6,902.63 40.87 11.54 7.96 8.81%
EY 7.57 -11.14 -1.32 0.01 2.45 8.67 12.56 -8.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.08 0.92 1.28 1.56 0.70 0.61 7.65%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 26/02/16 27/02/15 26/02/14 27/02/13 28/02/12 23/02/11 -
Price 0.43 0.275 0.405 0.445 0.50 0.46 0.68 -
P/RPS 0.87 0.67 2.02 5.36 2.05 0.81 1.81 -11.48%
P/EPS 19.94 -8.51 -90.00 7,143.42 38.55 11.79 16.40 3.30%
EY 5.02 -11.75 -1.11 0.01 2.59 8.48 6.10 -3.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.02 1.10 1.32 1.48 0.71 1.26 2.24%

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