[KYM] QoQ Quarter Result on 31-Jul-2010 [#2]

Announcement Date
30-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jul-2010 [#2]
Profit Trend
QoQ- -692.07%
YoY- -317.39%
View:
Show?
Quarter Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 17,338 18,085 110,370 16,534 14,694 110,370 14,297 13.75%
PBT -207 6,758 15,354 -2,631 497 15,354 -2,201 -79.40%
Tax 0 1,179 7,118 0 0 7,118 0 -
NP -207 7,937 22,472 -2,631 497 22,472 -2,201 -79.40%
-
NP to SH -201 6,016 15,360 -2,688 454 15,360 -1,140 -68.65%
-
Tax Rate - -17.45% -46.36% - 0.00% -46.36% - -
Total Cost 17,545 10,148 87,898 19,165 14,197 87,898 16,498 4.19%
-
Net Worth 103,849 9,369,071 71,378 47,786 46,225 7,546,551 19,542 205.45%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 103,849 9,369,071 71,378 47,786 46,225 7,546,551 19,542 205.45%
NOSH 111,666 100,742 90,352 85,333 82,545 81,145 81,428 23.50%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin -1.19% 43.89% 20.36% -15.91% 3.38% 20.36% -15.39% -
ROE -0.19% 0.06% 21.52% -5.63% 0.98% 0.20% -5.83% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 15.53 17.95 122.15 19.38 17.80 136.01 17.56 -7.88%
EPS -0.18 5.98 17.00 -3.15 0.55 17.00 -1.41 -74.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 93.00 0.79 0.56 0.56 93.00 0.24 147.31%
Adjusted Per Share Value based on latest NOSH - 85,333
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 11.15 11.63 70.98 10.63 9.45 70.98 9.19 13.79%
EPS -0.13 3.87 9.88 -1.73 0.29 9.88 -0.73 -68.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6678 60.2513 0.459 0.3073 0.2973 48.5309 0.1257 205.40%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 2.44 2.60 1.84 1.38 1.15 1.16 0.62 -
P/RPS 15.71 14.48 1.51 7.12 6.46 0.85 3.53 171.30%
P/EPS -1,355.56 43.54 10.82 -43.81 209.09 6.13 -44.29 884.60%
EY -0.07 2.30 9.24 -2.28 0.48 16.32 -2.26 -90.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 0.03 2.33 2.46 2.05 0.01 2.58 1.03%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 28/06/11 31/03/11 22/12/10 30/09/10 30/06/10 31/03/10 23/12/09 -
Price 2.30 2.20 2.84 1.43 1.16 1.34 0.62 -
P/RPS 14.81 12.26 2.32 7.38 6.52 0.99 3.53 160.81%
P/EPS -1,277.78 36.84 16.71 -45.40 210.91 7.08 -44.29 846.47%
EY -0.08 2.71 5.99 -2.20 0.47 14.13 -2.26 -89.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.47 0.02 3.59 2.55 2.07 0.01 2.58 -2.87%

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