[KPSCB] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 34.69%
YoY- -10.19%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 225,022 225,984 255,240 261,133 255,432 249,976 290,764 -15.72%
PBT -26,184 -65,096 5,298 8,956 6,940 3,948 7,714 -
Tax -1,394 -268 -1,583 -1,920 -1,716 -1,732 -1,221 9.24%
NP -27,578 -65,364 3,715 7,036 5,224 2,216 6,493 -
-
NP to SH -27,558 -65,364 3,715 7,036 5,224 2,216 6,493 -
-
Tax Rate - - 29.88% 21.44% 24.73% 43.87% 15.83% -
Total Cost 252,600 291,348 251,525 254,097 250,208 247,760 284,271 -7.57%
-
Net Worth 79,355 76,712 92,109 99,610 96,421 79,775 86,626 -5.68%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 79,355 76,712 92,109 99,610 96,421 79,775 86,626 -5.68%
NOSH 140,203 140,242 139,138 138,868 138,936 138,499 138,381 0.87%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -12.26% -28.92% 1.46% 2.69% 2.05% 0.89% 2.23% -
ROE -34.73% -85.21% 4.03% 7.06% 5.42% 2.78% 7.50% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 160.50 161.14 183.44 188.04 183.85 180.49 210.12 -16.45%
EPS -19.64 -46.20 2.67 5.07 3.76 1.60 4.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.566 0.547 0.662 0.7173 0.694 0.576 0.626 -6.50%
Adjusted Per Share Value based on latest NOSH - 138,802
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 138.38 138.97 156.96 160.59 157.08 153.73 178.81 -15.72%
EPS -16.95 -40.20 2.28 4.33 3.21 1.36 3.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.488 0.4718 0.5664 0.6126 0.593 0.4906 0.5327 -5.68%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.20 0.31 0.37 0.36 0.40 0.54 0.60 -
P/RPS 0.12 0.19 0.20 0.19 0.22 0.30 0.29 -44.50%
P/EPS -1.02 -0.67 13.86 7.11 10.64 33.75 12.79 -
EY -98.28 -150.35 7.22 14.07 9.40 2.96 7.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.57 0.56 0.50 0.58 0.94 0.96 -48.99%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 30/05/05 31/03/05 29/11/04 17/08/04 31/05/04 27/02/04 -
Price 0.22 0.23 0.31 0.37 0.35 0.43 0.58 -
P/RPS 0.14 0.14 0.17 0.20 0.19 0.24 0.28 -37.03%
P/EPS -1.12 -0.49 11.61 7.30 9.31 26.88 12.36 -
EY -89.34 -202.64 8.61 13.69 10.74 3.72 8.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.42 0.47 0.52 0.50 0.75 0.93 -44.00%

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