[KYM] QoQ Annualized Quarter Result on 31-Jan-2013 [#4]

Stock
[KYM] KYM HOLDINGS BHD
Announcement Date
29-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jan-2013 [#4]
Profit Trend
QoQ- -159.85%
YoY- 69.56%
Quarter Report
Latest QR
Upcoming QR
KYM's Result
KYM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 93,153 95,340 85,952 88,929 88,701 88,326 87,244 4.45%
PBT 1,164 682 464 2,029 2,461 950 424 95.70%
Tax -161 -1,128 -1,284 -3,356 -117 -6 0 -
NP 1,002 -446 -820 -1,327 2,344 944 424 77.14%
-
NP to SH -4,106 174 -108 -1,565 2,614 1,096 644 -
-
Tax Rate 13.83% 165.40% 276.72% 165.40% 4.75% 0.63% 0.00% -
Total Cost 92,150 95,786 86,772 90,256 86,357 87,382 86,820 4.04%
-
Net Worth 64,490 53,070 20,587 82,423 74,468 93,942 6,899,999 -95.52%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 64,490 53,070 20,587 82,423 74,468 93,942 6,899,999 -95.52%
NOSH 111,191 86,999 33,750 132,941 124,113 156,571 114,999 -2.21%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 1.08% -0.47% -0.95% -1.49% 2.64% 1.07% 0.49% -
ROE -6.37% 0.33% -0.52% -1.90% 3.51% 1.17% 0.01% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 83.78 109.59 254.67 66.89 71.47 56.41 75.86 6.82%
EPS -3.69 0.20 -0.32 -0.97 2.11 0.70 0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.61 0.61 0.62 0.60 0.60 60.00 -95.42%
Adjusted Per Share Value based on latest NOSH - 134,111
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 61.04 62.48 56.32 58.28 58.13 57.88 57.17 4.45%
EPS -2.69 0.11 -0.07 -1.03 1.71 0.72 0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4226 0.3478 0.1349 0.5401 0.488 0.6156 45.2157 -95.52%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 1.00 1.11 0.78 0.89 1.08 1.21 1.29 -
P/RPS 1.19 1.01 0.31 1.33 1.51 2.14 1.70 -21.11%
P/EPS -27.08 555.00 -243.75 -75.60 51.27 172.86 230.36 -
EY -3.69 0.18 -0.41 -1.32 1.95 0.58 0.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.82 1.28 1.44 1.80 2.02 0.02 1832.59%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 20/12/13 24/09/13 25/06/13 29/03/13 20/12/12 26/09/12 28/06/12 -
Price 1.02 1.02 1.07 0.885 0.92 0.98 1.15 -
P/RPS 1.22 0.93 0.42 1.32 1.29 1.74 1.52 -13.59%
P/EPS -27.62 510.00 -334.38 -75.18 43.67 140.00 205.36 -
EY -3.62 0.20 -0.30 -1.33 2.29 0.71 0.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.67 1.75 1.43 1.53 1.63 0.02 1862.36%

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