[KGB] YoY Quarter Result on 31-Mar-2011 [#1]

Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -79.68%
YoY- 10.27%
Quarter Report
View:
Show?
Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 53,073 24,017 26,723 19,420 13,672 8,962 42.69%
PBT 2,372 997 991 802 688 1,344 12.02%
Tax -309 -186 -189 -15 -65 -325 -1.00%
NP 2,063 811 802 787 623 1,019 15.14%
-
NP to SH 2,080 811 802 687 623 881 18.73%
-
Tax Rate 13.03% 18.66% 19.07% 1.87% 9.45% 24.18% -
Total Cost 51,010 23,206 25,921 18,633 13,049 7,943 45.02%
-
Net Worth 55,740 54,511 51,089 38,409 35,203 0 -
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 806 31 31 20 - - -
Div Payout % 38.76% 3.92% 3.96% 3.03% - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 55,740 54,511 51,089 38,409 35,203 0 -
NOSH 161,240 159,019 79,405 69,393 75,060 56,114 23.48%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 3.89% 3.38% 3.00% 4.05% 4.56% 11.37% -
ROE 3.73% 1.49% 1.57% 1.79% 1.77% 0.00% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 32.92 15.10 33.65 27.99 18.21 15.97 15.55%
EPS 1.29 0.51 1.01 0.99 0.83 1.57 -3.85%
DPS 0.50 0.02 0.04 0.03 0.00 0.00 -
NAPS 0.3457 0.3428 0.6434 0.5535 0.469 0.00 -
Adjusted Per Share Value based on latest NOSH - 69,393
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 8.23 3.72 4.14 3.01 2.12 1.39 42.68%
EPS 0.32 0.13 0.12 0.11 0.10 0.14 17.96%
DPS 0.12 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0864 0.0845 0.0792 0.0595 0.0546 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 - -
Price 0.56 0.485 0.43 0.35 0.75 0.00 -
P/RPS 1.70 3.21 1.28 1.25 4.12 0.00 -
P/EPS 43.41 95.10 42.57 35.35 90.36 0.00 -
EY 2.30 1.05 2.35 2.83 1.11 0.00 -
DY 0.89 0.04 0.09 0.09 0.00 0.00 -
P/NAPS 1.62 1.41 0.67 0.63 1.60 0.00 -
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/14 30/05/13 25/05/12 31/05/11 26/05/10 - -
Price 0.61 0.52 0.50 0.41 0.35 0.00 -
P/RPS 1.85 3.44 1.49 1.47 1.92 0.00 -
P/EPS 47.29 101.96 49.50 41.41 42.17 0.00 -
EY 2.11 0.98 2.02 2.41 2.37 0.00 -
DY 0.82 0.04 0.08 0.07 0.00 0.00 -
P/NAPS 1.76 1.52 0.78 0.74 0.75 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