[KPSCB] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
31-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -158.65%
YoY- -353.32%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/02 31/12/03 30/04/01 CAGR
Revenue 78,956 67,902 58,252 59,389 41,095 73,281 6,550 45.20%
PBT 1,628 1,274 4,948 -1,420 856 -1,504 -1,443 -
Tax -282 -1,325 975 -143 61 2,121 1,443 -
NP 1,346 -51 5,923 -1,563 917 617 0 -
-
NP to SH 1,343 -31 5,942 -1,563 917 617 -1,661 -
-
Tax Rate 17.32% 104.00% -19.70% - -7.13% - - -
Total Cost 77,610 67,953 52,329 60,952 40,178 72,664 6,550 44.83%
-
Net Worth 135,321 132,049 119,786 92,384 64,467 87,020 -10,940 -
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/02 31/12/03 30/04/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/02 31/12/03 30/04/01 CAGR
Net Worth 135,321 132,049 119,786 92,384 64,467 87,020 -10,940 -
NOSH 145,507 138,999 140,281 139,553 138,939 139,009 19,797 34.83%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/02 31/12/03 30/04/01 CAGR
NP Margin 1.70% -0.08% 10.17% -2.63% 2.23% 0.84% 0.00% -
ROE 0.99% -0.02% 4.96% -1.69% 1.42% 0.71% 0.00% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/02 31/12/03 30/04/01 CAGR
RPS 54.26 48.85 41.53 42.56 29.58 52.72 33.09 7.69%
EPS 0.92 -0.02 4.23 -1.12 0.66 0.45 -8.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.95 0.8539 0.662 0.464 0.626 -0.5526 -
Adjusted Per Share Value based on latest NOSH - 139,553
31/12/07 31/12/06 31/12/05 31/12/04 31/12/02 31/12/03 30/04/01 CAGR
RPS 48.56 41.76 35.82 36.52 25.27 45.07 4.03 45.20%
EPS 0.83 -0.02 3.65 -0.96 0.56 0.38 -1.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8322 0.8121 0.7366 0.5681 0.3965 0.5351 -0.0673 -
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/02 31/12/03 30/04/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/02 31/12/03 30/04/01 -
Price 0.21 0.20 0.18 0.37 0.56 0.60 0.70 -
P/RPS 0.39 0.41 0.43 0.87 1.89 1.14 2.12 -22.40%
P/EPS 22.75 -896.77 4.25 -33.04 84.85 135.18 -8.34 -
EY 4.40 -0.11 23.53 -3.03 1.18 0.74 -11.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.21 0.21 0.56 1.21 0.96 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/02 31/12/03 30/04/01 CAGR
Date 28/02/08 27/02/07 28/02/06 31/03/05 27/02/03 27/02/04 29/06/01 -
Price 0.18 0.30 0.19 0.31 0.51 0.58 0.47 -
P/RPS 0.33 0.61 0.46 0.73 1.72 1.10 1.42 -19.64%
P/EPS 19.50 -1,345.16 4.49 -27.68 77.27 130.67 -5.60 -
EY 5.13 -0.07 22.29 -3.61 1.29 0.77 -17.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.32 0.22 0.47 1.10 0.93 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