[KGROUP] YoY TTM Result on 30-Sep-2012 [#3]

Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -7.64%
YoY- 68.21%
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 61,964 45,571 15,029 11,236 33,685 66,533 58,311 1.01%
PBT -6,075 -1,921 -6,347 -2,525 -6,793 -196 3,026 -
Tax 2,163 -103 -379 -241 0 -263 18 122.06%
NP -3,912 -2,024 -6,726 -2,766 -6,793 -459 3,044 -
-
NP to SH -8,025 -2,197 -6,790 -1,986 -6,248 571 2,194 -
-
Tax Rate - - - - - - -0.59% -
Total Cost 65,876 47,595 21,755 14,002 40,478 66,992 55,267 2.96%
-
Net Worth 35,039 46,335 0 9,607 12,311 18,750 159,479 -22.31%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 35,039 46,335 0 9,607 12,311 18,750 159,479 -22.31%
NOSH 583,999 579,200 460,000 192,153 175,873 187,500 177,200 21.97%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -6.31% -4.44% -44.75% -24.62% -20.17% -0.69% 5.22% -
ROE -22.90% -4.74% 0.00% -20.67% -50.75% 3.05% 1.38% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 10.61 7.87 3.27 5.85 19.15 35.48 32.91 -17.18%
EPS -1.37 -0.38 -1.48 -1.03 -3.55 0.30 1.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.08 0.00 0.05 0.07 0.10 0.90 -36.30%
Adjusted Per Share Value based on latest NOSH - 192,153
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 1.72 1.26 0.42 0.31 0.93 1.84 1.62 1.00%
EPS -0.22 -0.06 -0.19 -0.06 -0.17 0.02 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0097 0.0128 0.00 0.0027 0.0034 0.0052 0.0442 -22.32%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.045 0.075 0.07 0.12 0.09 0.07 0.08 -
P/RPS 0.42 0.95 2.14 2.05 0.47 0.20 0.24 9.77%
P/EPS -3.27 -19.77 -4.74 -11.61 -2.53 22.99 6.46 -
EY -30.54 -5.06 -21.09 -8.61 -39.47 4.35 15.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.94 0.00 2.40 1.29 0.70 0.09 42.36%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 27/11/14 26/11/13 29/11/12 29/11/11 29/11/10 23/11/09 -
Price 0.045 0.07 0.065 0.10 0.08 0.06 0.08 -
P/RPS 0.42 0.89 1.99 1.71 0.42 0.17 0.24 9.77%
P/EPS -3.27 -18.45 -4.40 -9.68 -2.25 19.70 6.46 -
EY -30.54 -5.42 -22.71 -10.34 -44.41 5.08 15.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.88 0.00 2.00 1.14 0.60 0.09 42.36%

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