[KSK] QoQ Annualized Quarter Result on 31-Mar-2005 [#3]

Stock
[KSK] KSK GROUP BERHAD
Announcement Date
16-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -8.24%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KSK's Result
KSK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 28/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 1,114,556 1,114,556 1,241,562 1,243,384 1,183,134 0 0 -
PBT 211,460 211,460 214,476 184,632 192,462 0 0 -
Tax -62,712 -62,712 -112,158 -128,230 -158,924 0 0 -
NP 148,748 148,748 102,318 56,401 33,538 0 0 -
-
NP to SH 148,748 148,748 153,393 124,501 135,688 0 0 -
-
Tax Rate 29.66% 29.66% 52.29% 69.45% 82.57% - - -
Total Cost 965,808 965,808 1,139,244 1,186,982 1,149,596 0 0 -
-
Net Worth 490,328 0 546,323 446,432 305,690 0 0 -
Dividend
30/09/05 28/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 541,610 - - - - - - -
Div Payout % 364.11% - - - - - - -
Equity
30/09/05 28/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 490,328 0 546,323 446,432 305,690 0 0 -
NOSH 1,499,475 1,499,475 1,487,807 1,363,153 980,404 0 0 -
Ratio Analysis
30/09/05 28/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 13.35% 13.35% 8.24% 4.54% 2.83% 0.00% 0.00% -
ROE 30.34% 0.00% 28.08% 27.89% 44.39% 0.00% 0.00% -
Per Share
30/09/05 28/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 74.33 74.33 83.45 91.21 120.68 0.00 0.00 -
EPS 9.92 9.92 10.31 9.13 13.84 0.00 0.00 -
DPS 36.12 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.327 0.00 0.3672 0.3275 0.3118 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 616,714
30/09/05 28/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 76.58 76.58 85.31 85.43 81.29 0.00 0.00 -
EPS 10.22 10.22 10.54 8.55 9.32 0.00 0.00 -
DPS 37.21 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3369 0.00 0.3754 0.3067 0.21 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/05 28/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/09/05 28/09/05 30/06/05 31/03/05 - - - -
Price 1.10 1.10 1.18 1.26 0.00 0.00 0.00 -
P/RPS 1.48 1.48 1.41 1.38 0.00 0.00 0.00 -
P/EPS 11.09 11.09 11.45 13.80 0.00 0.00 0.00 -
EY 9.02 9.02 8.74 7.25 0.00 0.00 0.00 -
DY 32.84 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.36 0.00 3.21 3.85 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 28/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 09/11/05 - 09/09/05 16/05/05 24/01/05 - - -
Price 1.12 0.00 1.18 1.26 0.00 0.00 0.00 -
P/RPS 1.51 0.00 1.41 1.38 0.00 0.00 0.00 -
P/EPS 11.29 0.00 11.45 13.80 0.00 0.00 0.00 -
EY 8.86 0.00 8.74 7.25 0.00 0.00 0.00 -
DY 32.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.43 0.00 3.21 3.85 0.00 0.00 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