[KPSCB] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
17-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 135.74%
YoY- -37.2%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 225,984 255,240 261,133 255,432 249,976 290,764 289,977 -15.30%
PBT -65,096 5,298 8,956 6,940 3,948 7,714 12,290 -
Tax -268 -1,583 -1,920 -1,716 -1,732 -1,221 -4,456 -84.62%
NP -65,364 3,715 7,036 5,224 2,216 6,493 7,834 -
-
NP to SH -65,364 3,715 7,036 5,224 2,216 6,493 7,834 -
-
Tax Rate - 29.88% 21.44% 24.73% 43.87% 15.83% 36.26% -
Total Cost 291,348 251,525 254,097 250,208 247,760 284,271 282,142 2.16%
-
Net Worth 76,712 92,109 99,610 96,421 79,775 86,626 71,535 4.76%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 76,712 92,109 99,610 96,421 79,775 86,626 71,535 4.76%
NOSH 140,242 139,138 138,868 138,936 138,499 138,381 138,467 0.85%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -28.92% 1.46% 2.69% 2.05% 0.89% 2.23% 2.70% -
ROE -85.21% 4.03% 7.06% 5.42% 2.78% 7.50% 10.95% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 161.14 183.44 188.04 183.85 180.49 210.12 209.74 -16.10%
EPS -46.20 2.67 5.07 3.76 1.60 4.69 5.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.547 0.662 0.7173 0.694 0.576 0.626 0.5174 3.77%
Adjusted Per Share Value based on latest NOSH - 139,054
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 138.97 156.96 160.59 157.08 153.73 178.81 178.33 -15.30%
EPS -40.20 2.28 4.33 3.21 1.36 3.99 4.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4718 0.5664 0.6126 0.593 0.4906 0.5327 0.4399 4.77%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.31 0.37 0.36 0.40 0.54 0.60 0.51 -
P/RPS 0.19 0.20 0.19 0.22 0.30 0.29 0.24 -14.40%
P/EPS -0.67 13.86 7.11 10.64 33.75 12.79 9.00 -
EY -150.35 7.22 14.07 9.40 2.96 7.82 11.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.56 0.50 0.58 0.94 0.96 0.99 -30.76%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 31/03/05 29/11/04 17/08/04 31/05/04 27/02/04 28/11/03 -
Price 0.23 0.31 0.37 0.35 0.43 0.58 0.57 -
P/RPS 0.14 0.17 0.20 0.19 0.24 0.28 0.27 -35.43%
P/EPS -0.49 11.61 7.30 9.31 26.88 12.36 10.06 -
EY -202.64 8.61 13.69 10.74 3.72 8.09 9.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.47 0.52 0.50 0.75 0.93 1.10 -47.33%

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