[KYM] QoQ 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- 103.48%
YoY- 180.1%
Quarter Report
Latest QR
Upcoming QR
KYM's Result
KYM's Financial Summary
View:
Show?
Quarter Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 22,403 22,363 22,351 21,811 20,746 20,747 19,324 10.30%
PBT 183 1,370 369 106 -7,179 -270 97 52.38%
Tax -3,269 -84 -3 0 307 -146 0 -
NP -3,086 1,286 366 106 -6,872 -416 97 -
-
NP to SH -3,362 1,413 388 161 -4,621 -314 -6 6567.59%
-
Tax Rate 1,786.34% 6.13% 0.81% 0.00% - - 0.00% -
Total Cost 25,489 21,077 21,985 21,705 27,618 21,163 19,227 20.57%
-
Net Worth 80,466 75,026 93,120 6,899,999 11,161,836 9,961,379 55,800 27.49%
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 80,466 75,026 93,120 6,899,999 11,161,836 9,961,379 55,800 27.49%
NOSH 134,111 125,044 155,200 114,999 111,618 108,275 60,000 70.53%
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 -13.77% 5.75% 1.64% 0.49% -33.12% -2.01% 0.50% -
ROE -4.18% 1.88% 0.42% 0.00% -0.04% 0.00% -0.01% -
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 16.70 17.88 14.40 18.97 18.59 19.16 32.21 -35.33%
EPS -2.55 1.13 0.25 0.14 -4.14 -0.29 -0.01 3854.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.60 0.60 60.00 100.00 92.00 0.93 -25.23%
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 14.77 14.74 14.74 14.38 13.68 13.68 12.74 10.30%
EPS -2.22 0.93 0.26 0.11 -3.05 -0.21 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5305 0.4947 0.614 45.4945 73.5945 65.6794 0.3679 27.49%
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 5.33 6.04 8.40 6.80 7.75 8.25 6.83 -15.17%
P/EPS -35.50 95.58 484.00 921.43 -34.78 -544.83 -22,000.00 -98.59%
EY -2.82 1.05 0.21 0.11 -2.87 -0.18 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.80 2.02 0.02 0.01 0.02 2.37 -26.83%
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 5.30 5.14 6.80 6.06 7.05 8.09 4.97 4.35%
P/EPS -35.30 81.42 392.00 821.43 -31.64 -534.48 -16,000.00 -98.27%
EY -2.83 1.23 0.26 0.12 -3.16 -0.19 -0.01 4137.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.53 1.63 0.02 0.01 0.02 1.72 -9.89%

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