[KYM] QoQ Annualized Quarter Result on 31-Oct-2012 [#3]

Stock
[KYM] KYM HOLDINGS BHD
Announcement Date
20-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- 138.56%
YoY- 476.39%
Quarter Report
Latest QR
Upcoming QR
KYM's Result
KYM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 95,340 85,952 88,929 88,701 88,326 87,244 78,155 14.18%
PBT 682 464 2,029 2,461 950 424 -7,559 -
Tax -1,128 -1,284 -3,356 -117 -6 0 161 -
NP -446 -820 -1,327 2,344 944 424 -7,398 -84.65%
-
NP to SH 174 -108 -1,565 2,614 1,096 644 -5,142 -
-
Tax Rate 165.40% 276.72% 165.40% 4.75% 0.63% 0.00% - -
Total Cost 95,786 86,772 90,256 86,357 87,382 86,820 85,553 7.83%
-
Net Worth 53,070 20,587 82,423 74,468 93,942 6,899,999 11,178,261 -97.18%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 53,070 20,587 82,423 74,468 93,942 6,899,999 11,178,261 -97.18%
NOSH 86,999 33,750 132,941 124,113 156,571 114,999 111,782 -15.40%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin -0.47% -0.95% -1.49% 2.64% 1.07% 0.49% -9.47% -
ROE 0.33% -0.52% -1.90% 3.51% 1.17% 0.01% -0.05% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 109.59 254.67 66.89 71.47 56.41 75.86 69.92 34.96%
EPS 0.20 -0.32 -0.97 2.11 0.70 0.56 -4.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.61 0.62 0.60 0.60 60.00 100.00 -96.67%
Adjusted Per Share Value based on latest NOSH - 125,044
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 62.48 56.32 58.28 58.13 57.88 57.17 51.22 14.17%
EPS 0.11 -0.07 -1.03 1.71 0.72 0.42 -3.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3478 0.1349 0.5401 0.488 0.6156 45.2157 73.2512 -97.18%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 1.11 0.78 0.89 1.08 1.21 1.29 1.44 -
P/RPS 1.01 0.31 1.33 1.51 2.14 1.70 2.06 -37.84%
P/EPS 555.00 -243.75 -75.60 51.27 172.86 230.36 -31.30 -
EY 0.18 -0.41 -1.32 1.95 0.58 0.43 -3.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.28 1.44 1.80 2.02 0.02 0.01 3121.74%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 24/09/13 25/06/13 29/03/13 20/12/12 26/09/12 28/06/12 30/03/12 -
Price 1.02 1.07 0.885 0.92 0.98 1.15 1.31 -
P/RPS 0.93 0.42 1.32 1.29 1.74 1.52 1.87 -37.25%
P/EPS 510.00 -334.38 -75.18 43.67 140.00 205.36 -28.48 -
EY 0.20 -0.30 -1.33 2.29 0.71 0.49 -3.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.75 1.43 1.53 1.63 0.02 0.01 2942.04%

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