[KPS] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -3.99%
YoY- 613.14%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 401,056 206,299 312,694 169,536 142,709 161,785 139,717 19.20%
PBT -124,324 -10,848 100,071 87,889 11,422 -28,502 -3,677 79.77%
Tax -4,739 28,558 -54,381 -36,593 -4,269 36,735 12,915 -
NP -129,063 17,710 45,690 51,296 7,153 8,233 9,238 -
-
NP to SH -49,725 17,710 45,690 51,296 7,193 -36,518 -5,445 44.55%
-
Tax Rate - - 54.34% 41.64% 37.38% - - -
Total Cost 530,119 188,589 267,004 118,240 135,556 153,552 130,479 26.30%
-
Net Worth 106,470 756,011 784,031 599,866 88,750 85,006 155,580 -6.12%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 10,447 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 106,470 756,011 784,031 599,866 88,750 85,006 155,580 -6.12%
NOSH 63,000 427,124 428,432 99,977 88,750 85,006 85,016 -4.87%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -32.18% 8.58% 14.61% 30.26% 5.01% 5.09% 6.61% -
ROE -46.70% 2.34% 5.83% 8.55% 8.10% -42.96% -3.50% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 636.60 48.30 72.99 169.57 160.80 190.32 164.34 25.30%
EPS -78.93 4.15 10.66 51.31 8.10 -42.96 -6.40 51.97%
DPS 16.58 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.77 1.83 6.00 1.00 1.00 1.83 -1.31%
Adjusted Per Share Value based on latest NOSH - 99,977
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 72.94 37.52 56.87 30.83 25.95 29.42 25.41 19.20%
EPS -9.04 3.22 8.31 9.33 1.31 -6.64 -0.99 44.54%
DPS 1.90 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1936 1.3749 1.4259 1.091 0.1614 0.1546 0.2829 -6.12%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.47 0.62 1.14 1.19 1.02 1.05 1.85 -
P/RPS 0.07 1.28 1.56 0.70 0.63 0.55 1.13 -37.08%
P/EPS -0.60 14.95 10.69 2.32 12.59 -2.44 -28.89 -47.55%
EY -167.93 6.69 9.35 43.12 7.95 -40.91 -3.46 90.93%
DY 35.28 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.35 0.62 0.20 1.02 1.05 1.01 -19.24%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 29/08/05 27/08/04 28/08/03 27/08/02 03/10/01 15/09/00 -
Price 0.50 0.55 0.76 1.77 0.90 1.00 1.80 -
P/RPS 0.08 1.14 1.04 1.04 0.56 0.53 1.10 -35.37%
P/EPS -0.63 13.26 7.13 3.45 11.10 -2.33 -28.10 -46.88%
EY -157.86 7.54 14.03 28.99 9.01 -42.96 -3.56 88.08%
DY 33.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.42 0.30 0.90 1.00 0.98 -17.89%

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