[KGB] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[KGB] KELINGTON GROUP BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -86.66%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 63,837 44,668 25,673 8,962 60,058 44,017 33,236 54.33%
PBT 8,645 8,387 4,410 1,344 7,060 4,929 3,572 79.97%
Tax -572 -1,965 -999 -325 -454 -586 -174 120.60%
NP 8,073 6,422 3,411 1,019 6,606 4,343 3,398 77.76%
-
NP to SH 8,013 6,422 3,411 881 6,606 4,343 3,398 76.88%
-
Tax Rate 6.62% 23.43% 22.65% 24.18% 6.43% 11.89% 4.87% -
Total Cost 55,764 38,246 22,262 7,943 53,452 39,674 29,838 51.55%
-
Net Worth 30,462 28,177 25,338 0 21,625 0 0 -
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 30,462 28,177 25,338 0 21,625 0 0 -
NOSH 66,122 64,999 64,971 56,114 65,019 65,014 64,971 1.17%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 12.65% 14.38% 13.29% 11.37% 11.00% 9.87% 10.22% -
ROE 26.30% 22.79% 13.46% 0.00% 30.55% 0.00% 0.00% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 96.54 68.72 39.51 15.97 92.37 67.70 51.15 52.54%
EPS 12.21 9.88 5.25 1.57 10.16 6.68 5.23 75.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4607 0.4335 0.39 0.00 0.3326 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 56,114
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 8.89 6.22 3.57 1.25 8.36 6.13 4.63 54.29%
EPS 1.12 0.89 0.47 0.12 0.92 0.60 0.47 78.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0424 0.0392 0.0353 0.00 0.0301 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 - - - - - - -
Price 0.63 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.65 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 5.20 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 19.24 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 24/11/09 20/11/09 - - - - -
Price 0.79 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 6.52 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 15.34 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 0.00 0.00 0.00 0.00 0.00 0.00 -

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