[KSK] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[KSK] KSK GROUP BERHAD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -34.59%
YoY- 122.88%
Quarter Report
Latest QR
Upcoming QR
KSK's Result
KSK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 1,037,852 1,082,917 1,066,993 545,279 1,122,492 1,421,856 1,826,970 -31.43%
PBT 140,180 102,353 111,540 51,032 105,832 -28,713 -72,480 -
Tax -44,944 9,768 23,474 18,014 -268 -76 -168 4066.01%
NP 95,236 112,121 135,014 69,046 105,564 -28,790 -72,648 -
-
NP to SH 95,236 112,121 135,014 69,046 105,564 -28,790 -72,648 -
-
Tax Rate 32.06% -9.54% -21.05% -35.30% 0.25% - - -
Total Cost 942,616 970,796 931,978 476,233 1,016,928 1,450,646 1,899,618 -37.34%
-
Net Worth 331,540 300,481 218,644 300,294 164,132 137,731 140,811 77.07%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 331,540 300,481 218,644 300,294 164,132 137,731 140,811 77.07%
NOSH 1,488,062 1,490,484 1,491,435 1,489,556 1,484,020 1,480,987 1,494,814 -0.30%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 9.18% 10.35% 12.65% 12.66% 9.40% -2.02% -3.98% -
ROE 28.73% 37.31% 61.75% 22.99% 64.32% -20.90% -51.59% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 69.75 72.66 71.54 36.61 75.64 96.01 122.22 -31.22%
EPS 6.40 7.53 9.07 4.64 7.08 -1.94 -4.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2228 0.2016 0.1466 0.2016 0.1106 0.093 0.0942 77.61%
Adjusted Per Share Value based on latest NOSH - 1,486,236
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 71.31 74.41 73.31 37.47 77.13 97.70 125.53 -31.43%
EPS 6.54 7.70 9.28 4.74 7.25 -1.98 -4.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2278 0.2065 0.1502 0.2063 0.1128 0.0946 0.0968 77.01%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.55 0.69 0.69 0.38 0.25 0.33 0.49 -
P/RPS 0.79 0.95 0.96 1.04 0.33 0.34 0.40 57.47%
P/EPS 8.59 9.17 7.62 8.20 3.51 -16.98 -10.08 -
EY 11.64 10.90 13.12 12.20 28.45 -5.89 -9.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.47 3.42 4.71 1.88 2.26 3.55 5.20 -39.14%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 11/05/10 23/02/10 29/10/09 27/08/09 07/05/09 27/02/09 27/11/08 -
Price 0.52 0.68 0.75 0.58 0.36 0.37 0.20 -
P/RPS 0.75 0.94 1.05 1.58 0.48 0.39 0.16 180.35%
P/EPS 8.12 9.04 8.28 12.51 5.06 -19.03 -4.12 -
EY 12.31 11.06 12.07 7.99 19.76 -5.25 -24.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 3.37 5.12 2.88 3.25 3.98 2.12 6.50%

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