[KPSCB] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 29.49%
YoY- 55.21%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 56,015 56,496 59,389 68,134 65,222 62,494 73,281 -16.41%
PBT 3,049 -16,274 -1,420 3,247 2,483 987 -1,504 -
Tax -628 -67 -143 -582 -425 -433 2,121 -
NP 2,421 -16,341 -1,563 2,665 2,058 554 617 148.98%
-
NP to SH 2,426 -16,341 -1,563 2,665 2,058 554 617 149.32%
-
Tax Rate 20.60% - - 17.92% 17.12% 43.87% - -
Total Cost 53,594 72,837 60,952 65,469 63,164 61,940 72,664 -18.38%
-
Net Worth 79,503 76,712 92,384 99,562 96,503 79,775 87,020 -5.85%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 79,503 76,712 92,384 99,562 96,503 79,775 87,020 -5.85%
NOSH 140,465 140,242 139,553 138,802 139,054 138,499 139,009 0.69%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 4.32% -28.92% -2.63% 3.91% 3.16% 0.89% 0.84% -
ROE 3.05% -21.30% -1.69% 2.68% 2.13% 0.69% 0.71% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 39.88 40.28 42.56 49.09 46.90 45.12 52.72 -16.99%
EPS 1.73 -11.55 -1.12 1.92 1.48 0.40 0.45 145.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.566 0.547 0.662 0.7173 0.694 0.576 0.626 -6.50%
Adjusted Per Share Value based on latest NOSH - 138,802
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 34.45 34.74 36.52 41.90 40.11 38.43 45.07 -16.41%
EPS 1.49 -10.05 -0.96 1.64 1.27 0.34 0.38 148.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4889 0.4718 0.5681 0.6123 0.5935 0.4906 0.5351 -5.84%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.20 0.31 0.37 0.36 0.40 0.54 0.60 -
P/RPS 0.50 0.77 0.87 0.73 0.85 1.20 1.14 -42.30%
P/EPS 11.58 -2.66 -33.04 18.75 27.03 135.00 135.18 -80.59%
EY 8.64 -37.59 -3.03 5.33 3.70 0.74 0.74 415.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.57 0.56 0.50 0.58 0.94 0.96 -48.99%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 30/05/05 31/03/05 29/11/04 17/08/04 31/05/04 27/02/04 -
Price 0.22 0.23 0.31 0.37 0.35 0.43 0.58 -
P/RPS 0.55 0.57 0.73 0.75 0.75 0.95 1.10 -37.03%
P/EPS 12.74 -1.97 -27.68 19.27 23.65 107.50 130.67 -78.84%
EY 7.85 -50.66 -3.61 5.19 4.23 0.93 0.77 370.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.42 0.47 0.52 0.50 0.75 0.93 -44.00%

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