[KPSCB] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 206.76%
YoY- 124.04%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 270,328 243,191 237,034 232,608 225,900 227,864 226,149 12.64%
PBT 9,692 5,223 7,429 5,258 2,272 -7,070 -16,024 -
Tax -3,164 -1,111 -1,880 1,380 -112 -92 -1,421 70.59%
NP 6,528 4,112 5,549 6,638 2,160 -7,162 -17,445 -
-
NP to SH 6,540 4,120 5,534 6,626 2,160 -7,145 -17,461 -
-
Tax Rate 32.65% 21.27% 25.31% -26.25% 4.93% - - -
Total Cost 263,800 239,079 231,485 225,970 223,740 235,026 243,594 5.46%
-
Net Worth 135,982 133,341 123,408 122,833 121,741 119,554 0 -
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 135,982 133,341 123,408 122,833 121,741 119,554 0 -
NOSH 141,206 140,359 140,236 140,381 142,105 140,157 140,280 0.43%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 2.41% 1.69% 2.34% 2.85% 0.96% -3.14% -7.71% -
ROE 4.81% 3.09% 4.48% 5.39% 1.77% -5.98% 0.00% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 191.44 173.26 169.02 165.70 158.97 162.58 161.21 12.15%
EPS 4.68 2.94 3.95 4.72 1.52 -5.09 -12.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.963 0.95 0.88 0.875 0.8567 0.853 0.00 -
Adjusted Per Share Value based on latest NOSH - 140,151
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 166.07 149.39 145.61 142.89 138.77 139.98 138.93 12.64%
EPS 4.02 2.53 3.40 4.07 1.33 -4.39 -10.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8354 0.8191 0.7581 0.7546 0.7479 0.7344 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.27 0.20 0.17 0.19 0.19 0.18 0.22 -
P/RPS 0.14 0.12 0.10 0.11 0.12 0.11 0.14 0.00%
P/EPS 5.83 6.81 4.31 4.03 12.50 -3.53 -1.77 -
EY 17.15 14.68 23.22 24.84 8.00 -28.32 -56.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.21 0.19 0.22 0.22 0.21 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 27/02/07 30/11/06 28/08/06 30/06/06 28/02/06 30/11/05 -
Price 0.25 0.30 0.22 0.16 0.19 0.19 0.18 -
P/RPS 0.13 0.17 0.13 0.10 0.12 0.12 0.11 11.79%
P/EPS 5.40 10.22 5.57 3.39 12.50 -3.73 -1.45 -
EY 18.53 9.78 17.94 29.50 8.00 -26.83 -69.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.32 0.25 0.18 0.22 0.22 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