[KSK] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[KSK] KSK GROUP BERHAD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -2.53%
YoY- 65.81%
Quarter Report
Latest QR
Upcoming QR
KSK's Result
KSK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 119,564 60,320 1,235,788 43,594 43,848 27,726 1,158,725 -77.97%
PBT -39,324 909,369 1,222,674 138,430 -33,468 60,246 67,158 -
Tax -1,316 -36,032 -47,629 -42,508 131,880 -12,921 -18,901 -83.04%
NP -40,640 873,337 1,175,045 95,922 98,412 47,325 48,257 -
-
NP to SH -25,828 873,337 1,175,045 95,922 98,412 47,325 48,257 -
-
Tax Rate - 3.96% 3.90% 30.71% - 21.45% 28.14% -
Total Cost 160,204 -813,017 60,742 -52,328 -54,564 -19,599 1,110,468 -72.46%
-
Net Worth 1,165,713 1,166,791 1,203,719 439,990 413,926 389,474 391,549 106.81%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 29,898 - - - - - -
Div Payout % - 3.42% - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,165,713 1,166,791 1,203,719 439,990 413,926 389,474 391,549 106.81%
NOSH 1,501,627 1,494,928 1,493,448 1,489,472 1,491,090 1,489,386 1,487,085 0.65%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -33.99% 1,447.84% 95.08% 220.03% 224.44% 170.69% 4.16% -
ROE -2.22% 74.85% 97.62% 21.80% 23.78% 12.15% 12.32% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 7.96 4.03 82.75 2.93 2.94 1.86 77.92 -78.11%
EPS -1.72 58.42 78.68 6.44 6.60 3.18 3.24 -
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7763 0.7805 0.806 0.2954 0.2776 0.2615 0.2633 105.47%
Adjusted Per Share Value based on latest NOSH - 1,487,770
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 8.22 4.14 84.91 3.00 3.01 1.91 79.62 -77.96%
EPS -1.77 60.01 80.74 6.59 6.76 3.25 3.32 -
DPS 0.00 2.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.801 0.8017 0.8271 0.3023 0.2844 0.2676 0.269 106.83%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.615 0.62 0.65 0.67 0.54 0.58 0.47 -
P/RPS 7.72 15.37 0.79 22.89 18.36 31.16 0.60 448.23%
P/EPS -35.76 1.06 0.83 10.40 8.18 18.25 14.48 -
EY -2.80 94.23 121.05 9.61 12.22 5.48 6.90 -
DY 0.00 3.23 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.79 0.81 2.27 1.95 2.22 1.79 -42.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 20/05/13 25/02/13 26/11/12 29/08/12 17/05/12 27/02/12 24/11/11 -
Price 0.615 0.585 0.65 0.68 0.55 0.57 0.47 -
P/RPS 7.72 14.50 0.79 23.23 18.70 30.62 0.60 448.23%
P/EPS -35.76 1.00 0.83 10.56 8.33 17.94 14.48 -
EY -2.80 99.86 121.05 9.47 12.00 5.57 6.90 -
DY 0.00 3.42 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.75 0.81 2.30 1.98 2.18 1.79 -42.00%

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