[KYM] QoQ Cumulative Quarter Result on 30-Apr-2012 [#1]

Stock
[KYM] KYM HOLDINGS BHD
Announcement Date
28-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
30-Apr-2012 [#1]
Profit Trend
QoQ- 103.13%
YoY- 180.1%
Quarter Report
Latest QR
Upcoming QR
KYM's Result
KYM's Financial Summary
View:
Show?
Cumulative Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 88,929 66,526 44,163 21,811 78,155 57,409 36,662 80.04%
PBT 2,029 1,846 475 106 -7,559 -380 -110 -
Tax -3,356 -88 -3 0 161 -146 0 -
NP -1,327 1,758 472 106 -7,398 -526 -110 422.04%
-
NP to SH -1,565 1,961 548 161 -5,142 -521 -207 282.85%
-
Tax Rate 165.40% 4.77% 0.63% 0.00% - - - -
Total Cost 90,256 64,768 43,691 21,705 85,553 57,935 36,772 81.46%
-
Net Worth 82,423 74,468 93,942 6,899,999 11,178,261 10,198,297 101,321 -12.80%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 82,423 74,468 93,942 6,899,999 11,178,261 10,198,297 101,321 -12.80%
NOSH 132,941 124,113 156,571 114,999 111,782 110,851 108,947 14.12%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin -1.49% 2.64% 1.07% 0.49% -9.47% -0.92% -0.30% -
ROE -1.90% 2.63% 0.58% 0.00% -0.05% -0.01% -0.20% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 66.89 53.60 28.21 18.97 69.92 51.79 33.65 57.76%
EPS -0.97 1.58 0.35 0.14 -4.60 -0.47 -0.19 195.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.60 0.60 60.00 100.00 92.00 0.93 -23.59%
Adjusted Per Share Value based on latest NOSH - 114,999
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 57.19 42.78 28.40 14.03 50.26 36.92 23.58 80.03%
EPS -1.01 1.26 0.35 0.10 -3.31 -0.34 -0.13 289.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5301 0.4789 0.6041 44.373 71.8859 65.5839 0.6516 -12.79%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 0.89 1.08 1.21 1.29 1.44 1.58 2.20 -
P/RPS 1.33 2.01 4.29 6.80 2.06 3.05 6.54 -65.25%
P/EPS -75.60 68.35 345.71 921.43 -31.30 -336.17 -1,157.89 -83.65%
EY -1.32 1.46 0.29 0.11 -3.19 -0.30 -0.09 494.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.80 2.02 0.02 0.01 0.02 2.37 -28.15%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 29/03/13 20/12/12 26/09/12 28/06/12 30/03/12 23/12/11 28/09/11 -
Price 0.885 0.92 0.98 1.15 1.31 1.55 1.60 -
P/RPS 1.32 1.72 3.47 6.06 1.87 2.99 4.75 -57.24%
P/EPS -75.18 58.23 280.00 821.43 -28.48 -329.79 -842.11 -79.87%
EY -1.33 1.72 0.36 0.12 -3.51 -0.30 -0.12 393.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.53 1.63 0.02 0.01 0.02 1.72 -11.53%

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