[KPS] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 309.77%
YoY- 15.82%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 55,823 50,746 92,834 36,823 85,650 97,387 35,035 36.22%
PBT -65,470 26,124 27,456 18,569 24,666 29,380 23,199 -
Tax 38,335 -6,772 -11,604 -2,764 -20,809 -19,204 -5,203 -
NP -27,135 19,352 15,852 15,805 3,857 10,176 17,996 -
-
NP to SH -27,135 19,352 15,852 15,805 3,857 10,176 17,996 -
-
Tax Rate - 25.92% 42.26% 14.89% 84.36% 65.36% 22.43% -
Total Cost 82,958 31,394 76,982 21,018 81,793 87,211 17,039 185.88%
-
Net Worth 775,610 808,483 784,031 768,891 369,600 885,312 639,857 13.61%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 775,610 808,483 784,031 768,891 369,600 885,312 639,857 13.61%
NOSH 430,894 430,044 428,432 427,162 369,600 508,800 99,977 163.66%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -48.61% 38.14% 17.08% 42.92% 4.50% 10.45% 51.37% -
ROE -3.50% 2.39% 2.02% 2.06% 1.04% 1.15% 2.81% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 12.96 11.80 21.67 8.62 23.17 19.14 35.04 -48.31%
EPS -6.30 4.50 3.70 3.70 0.90 2.00 18.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.88 1.83 1.80 1.00 1.74 6.40 -56.90%
Adjusted Per Share Value based on latest NOSH - 427,162
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 10.39 9.44 17.28 6.85 15.94 18.12 6.52 36.23%
EPS -5.05 3.60 2.95 2.94 0.72 1.89 3.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4433 1.5045 1.459 1.4308 0.6878 1.6474 1.1907 13.61%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.76 0.80 1.14 1.45 1.62 1.76 1.19 -
P/RPS 5.87 6.78 5.26 16.82 6.99 9.20 3.40 43.67%
P/EPS -12.07 17.78 30.81 39.19 155.24 88.00 6.61 -
EY -8.29 5.63 3.25 2.55 0.64 1.14 15.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.62 0.81 1.62 1.01 0.19 69.28%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 26/11/04 27/08/04 28/05/04 05/03/04 21/11/03 28/08/03 -
Price 0.81 0.79 0.76 1.15 1.45 1.64 1.77 -
P/RPS 6.25 6.69 3.51 13.34 6.26 8.57 5.05 15.19%
P/EPS -12.86 17.56 20.54 31.08 138.95 82.00 9.83 -
EY -7.77 5.70 4.87 3.22 0.72 1.22 10.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.42 0.42 0.64 1.45 0.94 0.28 37.00%

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