[KGROUP] YoY TTM Result on 31-Mar-2014 [#1]

Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 1.71%
YoY- 67.37%
View:
Show?
TTM Result
30/06/17 30/06/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 26,792 32,633 70,929 27,894 10,199 24,417 40,078 -6.23%
PBT -9,939 -8,745 -4,763 -2,379 -7,176 -2,726 -3,778 16.72%
Tax -50 78 -315 -91 -372 -241 0 -
NP -9,989 -8,667 -5,078 -2,470 -7,548 -2,967 -3,778 16.81%
-
NP to SH -10,519 -8,611 -5,505 -2,465 -7,555 -1,766 -3,597 18.71%
-
Tax Rate - - - - - - - -
Total Cost 36,781 41,300 76,007 30,364 17,747 27,384 43,856 -2.77%
-
Net Worth 72,523 0 41,019 27,199 0 13,528 14,004 30.07%
Dividend
30/06/17 30/06/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 72,523 0 41,019 27,199 0 13,528 14,004 30.07%
NOSH 1,299,710 625,652 585,999 340,000 193,490 193,267 175,054 37.78%
Ratio Analysis
30/06/17 30/06/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -37.28% -26.56% -7.16% -8.85% -74.01% -12.15% -9.43% -
ROE -14.50% 0.00% -13.42% -9.06% 0.00% -13.05% -25.68% -
Per Share
30/06/17 30/06/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 2.06 5.22 12.10 8.20 5.27 12.63 22.89 -31.95%
EPS -0.81 -1.38 -0.94 -0.72 -3.90 -0.91 -2.05 -13.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0558 0.00 0.07 0.08 0.00 0.07 0.08 -5.59%
Adjusted Per Share Value based on latest NOSH - 340,000
30/06/17 30/06/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 0.73 0.89 1.93 0.76 0.28 0.66 1.09 -6.20%
EPS -0.29 -0.23 -0.15 -0.07 -0.21 -0.05 -0.10 18.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0197 0.00 0.0112 0.0074 0.00 0.0037 0.0038 30.09%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/06/17 30/06/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.04 0.04 0.065 0.07 0.10 0.11 0.06 -
P/RPS 1.94 0.77 0.54 0.85 1.90 0.87 0.26 37.89%
P/EPS -4.94 -2.91 -6.92 -9.66 -2.56 -12.04 -2.92 8.76%
EY -20.23 -34.41 -14.45 -10.36 -39.05 -8.31 -34.25 -8.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.00 0.93 0.88 0.00 1.57 0.75 -0.65%
Price Multiplier on Announcement Date
30/06/17 30/06/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/08/17 30/08/16 25/05/15 29/05/14 29/05/13 30/05/12 30/05/11 -
Price 0.03 0.05 0.06 0.065 0.125 0.12 0.06 -
P/RPS 1.46 0.96 0.50 0.79 2.37 0.95 0.26 31.76%
P/EPS -3.71 -3.63 -6.39 -8.97 -3.20 -13.13 -2.92 3.90%
EY -26.98 -27.53 -15.66 -11.15 -31.24 -7.61 -34.25 -3.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.00 0.86 0.81 0.00 1.71 0.75 -5.11%

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