[KPSCB] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 413.89%
YoY- 14.39%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 67,582 67,902 59,494 60,966 56,475 58,252 57,100 11.90%
PBT 2,423 1,274 1,089 1,683 568 4,948 1,074 72.10%
Tax -791 -1,325 -246 1,096 -28 975 -371 65.73%
NP 1,632 -51 843 2,779 540 5,923 703 75.41%
-
NP to SH 1,635 -31 838 2,775 540 5,942 693 77.31%
-
Tax Rate 32.65% 104.00% 22.59% -65.12% 4.93% -19.70% 34.54% -
Total Cost 65,950 67,953 58,651 58,187 55,935 52,329 56,397 11.00%
-
Net Worth 135,982 132,049 122,906 122,632 121,741 119,786 0 -
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 135,982 132,049 122,906 122,632 121,741 119,786 0 -
NOSH 141,206 138,999 139,666 140,151 142,105 140,281 143,333 -0.99%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 2.41% -0.08% 1.42% 4.56% 0.96% 10.17% 1.23% -
ROE 1.20% -0.02% 0.68% 2.26% 0.44% 4.96% 0.00% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 47.86 48.85 42.60 43.50 39.74 41.53 39.84 13.01%
EPS 1.17 -0.02 0.60 1.98 0.38 4.23 0.51 74.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.963 0.95 0.88 0.875 0.8567 0.8539 0.00 -
Adjusted Per Share Value based on latest NOSH - 140,151
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 41.56 41.76 36.59 37.49 34.73 35.82 35.11 11.91%
EPS 1.01 -0.02 0.52 1.71 0.33 3.65 0.43 76.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8362 0.8121 0.7558 0.7542 0.7487 0.7366 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.27 0.20 0.17 0.19 0.19 0.18 0.22 -
P/RPS 0.56 0.41 0.40 0.44 0.48 0.43 0.55 1.20%
P/EPS 23.32 -896.77 28.33 9.60 50.00 4.25 45.50 -35.98%
EY 4.29 -0.11 3.53 10.42 2.00 23.53 2.20 56.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.21 0.19 0.22 0.22 0.21 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 27/02/07 30/11/06 28/08/06 30/06/06 28/02/06 30/11/05 -
Price 0.25 0.30 0.22 0.16 0.19 0.19 0.18 -
P/RPS 0.52 0.61 0.52 0.37 0.48 0.46 0.45 10.12%
P/EPS 21.59 -1,345.16 36.67 8.08 50.00 4.49 37.23 -30.48%
EY 4.63 -0.07 2.73 12.38 2.00 22.29 2.69 43.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.32 0.25 0.18 0.22 0.22 0.00 -

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