[KGB] YoY Quarter Result on 31-Dec-2015 [#4]

Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -835.11%
YoY- -633.61%
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 109,765 104,069 109,199 91,452 43,713 50,612 39,000 18.81%
PBT 6,924 7,417 5,747 -6,745 -814 85 2,482 18.63%
Tax -1,903 -2,919 -1,046 -407 -172 -60 -412 29.03%
NP 5,021 4,498 4,701 -7,152 -986 25 2,070 15.90%
-
NP to SH 5,203 4,606 4,750 -7,182 -979 38 2,070 16.59%
-
Tax Rate 27.48% 39.36% 18.20% - - 70.59% 16.60% -
Total Cost 104,744 99,571 104,498 98,604 44,699 50,587 36,930 18.96%
-
Net Worth 116,492 80,120 65,946 59,835 80,277 205,204 54,090 13.63%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 116,492 80,120 65,946 59,835 80,277 205,204 54,090 13.63%
NOSH 266,833 229,834 222,375 222,352 217,555 610,000 159,606 8.93%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 4.57% 4.32% 4.30% -7.82% -2.26% 0.05% 5.31% -
ROE 4.47% 5.75% 7.20% -12.00% -1.22% 0.02% 3.83% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 41.87 45.28 49.58 41.13 20.09 8.30 24.44 9.38%
EPS 1.99 2.00 0.92 -3.23 -0.45 0.00 1.30 7.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4444 0.3486 0.2994 0.2691 0.369 0.3364 0.3389 4.61%
Adjusted Per Share Value based on latest NOSH - 222,352
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 17.01 16.13 16.92 14.17 6.77 7.84 6.04 18.82%
EPS 0.81 0.71 0.74 -1.11 -0.15 0.01 0.32 16.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1805 0.1242 0.1022 0.0927 0.1244 0.318 0.0838 13.63%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.12 0.83 0.285 0.29 0.34 0.43 0.53 -
P/RPS 2.67 1.83 0.57 0.71 1.69 5.18 2.17 3.51%
P/EPS 56.43 41.42 13.22 -8.98 -75.56 6,902.63 40.87 5.52%
EY 1.77 2.41 7.57 -11.14 -1.32 0.01 2.45 -5.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.52 2.38 0.95 1.08 0.92 1.28 1.56 8.31%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 26/02/18 22/02/17 26/02/16 27/02/15 26/02/14 27/02/13 -
Price 1.28 0.865 0.43 0.275 0.405 0.445 0.50 -
P/RPS 3.06 1.91 0.87 0.67 2.02 5.36 2.05 6.90%
P/EPS 64.49 43.16 19.94 -8.51 -90.00 7,143.42 38.55 8.95%
EY 1.55 2.32 5.02 -11.75 -1.11 0.01 2.59 -8.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.88 2.48 1.44 1.02 1.10 1.32 1.48 11.72%

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