[KGB] YoY TTM Result on 30-Jun-2013 [#2]

Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -15.21%
YoY- -26.74%
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 300,217 171,211 167,345 112,481 134,204 111,428 67,415 28.23%
PBT -3,446 4,517 4,370 6,006 8,184 9,719 7,505 -
Tax -548 186 -295 -842 -1,135 -24 160 -
NP -3,994 4,703 4,075 5,164 7,049 9,695 7,665 -
-
NP to SH -4,032 4,725 4,156 5,164 7,049 9,643 7,444 -
-
Tax Rate - -4.12% 6.75% 14.02% 13.87% 0.25% -2.13% -
Total Cost 304,211 166,508 163,270 107,317 127,155 101,733 59,750 31.12%
-
Net Worth 60,886 65,522 0 56,394 53,530 48,680 30,395 12.26%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 1,070 2,166 806 3,180 31 20 1,863 -8.82%
Div Payout % 0.00% 45.86% 19.40% 61.59% 0.45% 0.22% 25.04% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 60,886 65,522 0 56,394 53,530 48,680 30,395 12.26%
NOSH 221,566 217,681 191,941 160,212 79,198 81,338 61,379 23.83%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -1.33% 2.75% 2.44% 4.59% 5.25% 8.70% 11.37% -
ROE -6.62% 7.21% 0.00% 9.16% 13.17% 19.81% 24.49% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 135.50 78.65 87.19 70.21 169.45 136.99 109.83 3.55%
EPS -1.82 2.17 2.17 3.22 8.90 11.86 12.13 -
DPS 0.48 1.00 0.42 1.99 0.04 0.03 3.04 -26.46%
NAPS 0.2748 0.301 0.00 0.352 0.6759 0.5985 0.4952 -9.34%
Adjusted Per Share Value based on latest NOSH - 160,212
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 46.53 26.53 25.94 17.43 20.80 17.27 10.45 28.23%
EPS -0.62 0.73 0.64 0.80 1.09 1.49 1.15 -
DPS 0.17 0.34 0.12 0.49 0.00 0.00 0.29 -8.50%
NAPS 0.0944 0.1015 0.00 0.0874 0.083 0.0754 0.0471 12.27%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.26 0.355 0.405 0.51 0.58 0.82 0.72 -
P/RPS 0.19 0.45 0.46 0.73 0.34 0.60 0.66 -18.72%
P/EPS -14.29 16.35 18.70 15.82 6.52 6.92 5.94 -
EY -7.00 6.11 5.35 6.32 15.35 14.46 16.84 -
DY 1.86 2.82 1.04 3.89 0.07 0.03 4.22 -12.75%
P/NAPS 0.95 1.18 0.00 1.45 0.86 1.37 1.45 -6.79%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 26/08/15 28/08/14 28/08/13 30/08/12 04/08/11 24/08/10 -
Price 0.32 0.255 0.435 0.43 0.61 0.41 0.38 -
P/RPS 0.24 0.32 0.50 0.61 0.36 0.30 0.35 -6.08%
P/EPS -17.58 11.75 20.09 13.34 6.85 3.46 3.13 -
EY -5.69 8.51 4.98 7.50 14.59 28.92 31.92 -
DY 1.51 3.92 0.97 4.62 0.07 0.06 7.99 -24.22%
P/NAPS 1.16 0.85 0.00 1.22 0.90 0.69 0.77 7.06%

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