KPO Rights Issue Calculator
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
View only
 
 
ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Current Units8,000Rights Issue Price$0.4560
2
Average Price$0.7000Rights Units83For Every Existing100Units
3
TERP$0.5700
4
5
Current DPS$0.0467Current NAV$0.9100Yield On Cost6.671%
6
After Rights DPS$0.0354After Rights NAV$0.7000PB On Cost0.769
7
8
Allocated Rights6,640
9
10
Scenario 1Not Exercising
11
Total Units8,000
12
Average Price$0.7000
13
14
Yield On Cost5.057%Bad!
15
PB On Cost1.000Bad!
16
17
Scenario 2Exercising
18
Total Units14,640Capital Required$3,027.84
19
Average Price$0.5893
20
21
Yield On Cost6.007%Bad!
22
PB On Cost0.842Bad!
23
24
Scenario 2
Exercising + Excess
25
Oversubscribe
26
3601,3602,3603,3604,3605,3606,3607,3608,3609,36010,360
27
Total Units14,64015,00016,00017,00018,00019,00020,00021,00022,00023,00024,00025,000
28
Average Price$0.5893$0.5861$0.5780$0.5708$0.5644$0.5587$0.5536$0.5490$0.5447$0.5409$0.5373$0.5341
29
30
Yield On Cost6.007%6.040%6.125%6.202%6.272%6.336%6.395%6.449%6.499%6.545%6.588%6.628%
31
PB On Cost0.8420.8370.8260.8150.8060.7980.7910.7840.7780.7730.7680.763
32
33
Capital Required$3,027.84$3,192.00$3,648.00$4,104.00$4,560.00$5,016.00$5,472.00$5,928.00$6,384.00$6,840.00$7,296.00$7,752.00
34
35
Bad!Bad!Bad!Bad!Bad!Bad!Bad!Bad!Bad!Bad!Bad!Bad!
36
Bad!Bad!Bad!Bad!Bad!Bad!Bad!Bad!Bad!Bad!Good Deal!Good Deal!
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
Loading...
Main menu