[KYM] QoQ Annualized Quarter Result on 31-Jul-2012 [#2]

Stock
[KYM] KYM HOLDINGS BHD
Announcement Date
26-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jul-2012 [#2]
Profit Trend
QoQ- 70.19%
YoY- 364.73%
Quarter Report
Latest QR
Upcoming QR
KYM's Result
KYM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 85,952 88,929 88,701 88,326 87,244 78,155 76,545 8.04%
PBT 464 2,029 2,461 950 424 -7,559 -506 -
Tax -1,284 -3,356 -117 -6 0 161 -194 252.91%
NP -820 -1,327 2,344 944 424 -7,398 -701 11.02%
-
NP to SH -108 -1,565 2,614 1,096 644 -5,142 -694 -71.10%
-
Tax Rate 276.72% 165.40% 4.75% 0.63% 0.00% - - -
Total Cost 86,772 90,256 86,357 87,382 86,820 85,553 77,246 8.06%
-
Net Worth 20,587 82,423 74,468 93,942 6,899,999 11,178,261 10,198,288 -98.40%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 20,587 82,423 74,468 93,942 6,899,999 11,178,261 10,198,288 -98.40%
NOSH 33,750 132,941 124,113 156,571 114,999 111,782 110,850 -54.77%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin -0.95% -1.49% 2.64% 1.07% 0.49% -9.47% -0.92% -
ROE -0.52% -1.90% 3.51% 1.17% 0.01% -0.05% -0.01% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 254.67 66.89 71.47 56.41 75.86 69.92 69.05 138.90%
EPS -0.32 -0.97 2.11 0.70 0.56 -4.60 -0.63 -36.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.62 0.60 0.60 60.00 100.00 92.00 -96.48%
Adjusted Per Share Value based on latest NOSH - 155,200
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 55.27 57.19 57.04 56.80 56.11 50.26 49.23 8.02%
EPS -0.07 -1.01 1.68 0.70 0.41 -3.31 -0.45 -71.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1324 0.5301 0.4789 0.6041 44.373 71.8859 65.5839 -98.40%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.78 0.89 1.08 1.21 1.29 1.44 1.58 -
P/RPS 0.31 1.33 1.51 2.14 1.70 2.06 2.29 -73.66%
P/EPS -243.75 -75.60 51.27 172.86 230.36 -31.30 -252.13 -2.23%
EY -0.41 -1.32 1.95 0.58 0.43 -3.19 -0.40 1.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.44 1.80 2.02 0.02 0.01 0.02 1504.06%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 25/06/13 29/03/13 20/12/12 26/09/12 28/06/12 30/03/12 23/12/11 -
Price 1.07 0.885 0.92 0.98 1.15 1.31 1.55 -
P/RPS 0.42 1.32 1.29 1.74 1.52 1.87 2.24 -67.27%
P/EPS -334.38 -75.18 43.67 140.00 205.36 -28.48 -247.34 22.28%
EY -0.30 -1.33 2.29 0.71 0.49 -3.51 -0.40 -17.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.43 1.53 1.63 0.02 0.01 0.02 1876.31%

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