[KGROUP] QoQ Quarter Result on 30-Sep-2016 [#2]

Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- 8.69%
YoY- 1.6%
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 6,474 6,872 8,036 5,410 6,386 7,713 9,958 -24.97%
PBT -8,685 94 340 -1,688 -2,111 -1,327 -3,842 72.32%
Tax 0 -50 0 0 0 0 101 -
NP -8,685 44 340 -1,688 -2,111 -1,327 -3,741 75.41%
-
NP to SH -8,968 -58 231 -1,724 -1,888 -1,439 -3,542 85.87%
-
Tax Rate - 53.19% 0.00% - - - - -
Total Cost 15,159 6,828 7,696 7,098 8,497 9,040 13,699 6.99%
-
Net Worth 72,523 39,478 39,518 34,480 34,786 31,282 34,839 63.10%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 72,523 39,478 39,518 34,480 34,786 31,282 34,839 63.10%
NOSH 1,299,710 1,638,000 819,054 689,600 625,652 625,652 580,655 71.19%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -134.15% 0.64% 4.23% -31.20% -33.06% -17.20% -37.57% -
ROE -12.37% -0.15% 0.58% -5.00% -5.43% -4.60% -10.17% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 0.50 0.95 1.14 0.78 1.02 1.23 1.71 -55.97%
EPS -0.69 -0.01 0.03 -0.25 0.00 -0.23 -0.61 8.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0558 0.0543 0.0561 0.05 0.0556 0.05 0.06 -4.72%
Adjusted Per Share Value based on latest NOSH - 689,600
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 0.18 0.19 0.22 0.15 0.17 0.21 0.27 -23.70%
EPS -0.24 0.00 0.01 -0.05 -0.05 -0.04 -0.10 79.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0197 0.0107 0.0107 0.0094 0.0095 0.0085 0.0095 62.68%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.04 0.065 0.04 0.05 0.04 0.065 0.045 -
P/RPS 8.03 6.88 3.51 6.37 3.92 5.27 2.62 111.14%
P/EPS -5.80 -814.80 121.98 -20.00 -13.26 -28.26 -7.38 -14.85%
EY -17.25 -0.12 0.82 -5.00 -7.54 -3.54 -13.56 17.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.20 0.71 1.00 0.72 1.30 0.75 -2.68%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 01/06/17 28/02/17 29/11/16 30/08/16 31/05/16 29/02/16 -
Price 0.03 0.04 0.05 0.04 0.05 0.055 0.065 -
P/RPS 6.02 4.23 4.38 5.10 4.90 4.46 3.79 36.17%
P/EPS -4.35 -501.41 152.47 -16.00 -16.57 -23.91 -10.66 -45.01%
EY -23.00 -0.20 0.66 -6.25 -6.04 -4.18 -9.38 81.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.74 0.89 0.80 0.90 1.10 1.08 -37.03%

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