[KYM] QoQ Cumulative Quarter Result on 30-Apr-2013 [#1]

Stock
[KYM] KYM HOLDINGS BHD
Announcement Date
25-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- 98.27%
YoY- -116.77%
Quarter Report
Latest QR
Upcoming QR
KYM's Result
KYM's Financial Summary
View:
Show?
Cumulative Result
24/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 90,648 69,865 47,670 21,488 88,929 66,526 44,163 62.29%
PBT 13,034 873 341 116 2,029 1,846 475 830.36%
Tax -3,746 -121 -564 -321 -3,356 -88 -3 12068.73%
NP 9,288 752 -223 -205 -1,327 1,758 472 643.71%
-
NP to SH 4,333 -3,080 87 -27 -1,565 1,961 548 302.48%
-
Tax Rate 28.74% 13.86% 165.40% 276.72% 165.40% 4.77% 0.63% -
Total Cost 81,360 69,113 47,893 21,693 90,256 64,768 43,691 51.99%
-
Net Worth 0 64,490 53,070 20,587 82,423 74,468 93,942 -
Dividend
24/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
24/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 0 64,490 53,070 20,587 82,423 74,468 93,942 -
NOSH 102,193 111,191 86,999 33,750 132,941 124,113 156,571 -24.97%
Ratio Analysis
24/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 10.25% 1.08% -0.47% -0.95% -1.49% 2.64% 1.07% -
ROE 0.00% -4.78% 0.16% -0.13% -1.90% 2.63% 0.58% -
Per Share
24/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 88.70 62.83 54.79 63.67 66.89 53.60 28.21 116.29%
EPS 4.24 -2.77 0.10 -0.08 -0.97 1.58 0.35 436.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.58 0.61 0.61 0.62 0.60 0.60 -
Adjusted Per Share Value based on latest NOSH - 33,750
24/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 58.29 44.93 30.66 13.82 57.19 42.78 28.40 62.29%
EPS 2.79 -1.98 0.06 -0.02 -1.01 1.26 0.35 304.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.4147 0.3413 0.1324 0.5301 0.4789 0.6041 -
Price Multiplier on Financial Quarter End Date
24/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 24/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 0.92 1.00 1.11 0.78 0.89 1.08 1.21 -
P/RPS 1.04 1.59 2.03 1.23 1.33 2.01 4.29 -61.49%
P/EPS 21.70 -36.10 1,110.00 -975.00 -75.60 68.35 345.71 -84.49%
EY 4.61 -2.77 0.09 -0.10 -1.32 1.46 0.29 544.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.72 1.82 1.28 1.44 1.80 2.02 -
Price Multiplier on Announcement Date
24/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date - 20/12/13 24/09/13 25/06/13 29/03/13 20/12/12 26/09/12 -
Price 0.00 1.02 1.02 1.07 0.885 0.92 0.98 -
P/RPS 0.00 1.62 1.86 1.68 1.32 1.72 3.47 -
P/EPS 0.00 -36.82 1,020.00 -1,337.50 -75.18 58.23 280.00 -
EY 0.00 -2.72 0.10 -0.07 -1.33 1.72 0.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.76 1.67 1.75 1.43 1.53 1.63 -

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