[KPS] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 65.81%
YoY- 22.5%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 175,822 108,805 68,346 46,972 138,005 97,422 88,698 57.60%
PBT 83,645 78,236 -8,836 -18,036 -52,612 -67,934 -87,414 -
Tax -38,482 -24,836 8,836 18,036 52,612 67,934 87,414 -
NP 45,163 53,400 0 0 0 0 0 -
-
NP to SH 45,163 53,400 -8,758 -17,800 -52,058 -69,457 -87,072 -
-
Tax Rate 46.01% 31.74% - - - - - -
Total Cost 130,659 55,405 68,346 46,972 138,005 97,422 88,698 29.37%
-
Net Worth 510,371 64,374 106,626 105,305 108,808 107,942 116,447 167.09%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 510,371 64,374 106,626 105,305 108,808 107,942 116,447 167.09%
NOSH 84,920 64,374 85,029 84,923 85,006 84,994 84,998 -0.06%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 25.69% 49.08% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE 8.85% 82.95% -8.21% -16.90% -47.84% -64.35% -74.77% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 207.04 169.02 80.38 55.31 162.35 114.62 104.35 57.70%
EPS 12.00 13.33 -10.30 -20.96 -61.24 -81.72 -102.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.01 1.00 1.254 1.24 1.28 1.27 1.37 167.25%
Adjusted Per Share Value based on latest NOSH - 84,923
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 31.98 19.79 12.43 8.54 25.10 17.72 16.13 57.62%
EPS 8.21 9.71 -1.59 -3.24 -9.47 -12.63 -15.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9282 0.1171 0.1939 0.1915 0.1979 0.1963 0.2118 167.08%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.85 0.85 1.02 0.73 0.90 0.81 1.05 -
P/RPS 0.41 0.50 1.27 1.32 0.55 0.71 1.01 -45.08%
P/EPS 1.60 1.02 -9.90 -3.48 -1.47 -0.99 -1.02 -
EY 62.57 97.59 -10.10 -28.71 -68.04 -100.89 -97.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.85 0.81 0.59 0.70 0.64 0.77 -67.80%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 29/11/02 27/08/02 30/05/02 28/02/02 10/12/01 03/10/01 -
Price 0.80 0.86 0.90 0.95 0.95 0.94 1.00 -
P/RPS 0.39 0.51 1.12 1.72 0.59 0.82 0.96 -45.05%
P/EPS 1.50 1.04 -8.74 -4.53 -1.55 -1.15 -0.98 -
EY 66.48 96.46 -11.44 -22.06 -64.46 -86.94 -102.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.86 0.72 0.77 0.74 0.74 0.73 -68.24%

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