[KPSCB] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 70.19%
YoY- 389.77%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 CAGR
Revenue 290,764 289,977 272,170 252,224 76,312 70,434 34,196 351.85%
PBT 7,714 12,290 13,304 11,632 5,326 8,990 -2,384 -
Tax -1,221 -4,456 -4,986 -4,728 -1,267 -2,576 0 -
NP 6,493 7,834 8,318 6,904 4,059 6,414 -2,384 -
-
NP to SH 6,493 7,834 8,318 6,908 4,059 6,414 -2,384 -
-
Tax Rate 15.83% 36.26% 37.48% 40.65% 23.79% 28.65% - -
Total Cost 284,271 282,142 263,852 245,320 72,253 64,020 36,580 324.09%
-
Net Worth 86,626 71,535 69,224 66,247 0 0 -16,834 -
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 CAGR
Net Worth 86,626 71,535 69,224 66,247 0 0 -16,834 -
NOSH 138,381 138,467 138,172 138,160 64,252 39,556 19,800 293.55%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 CAGR
NP Margin 2.23% 2.70% 3.06% 2.74% 5.32% 9.11% -6.97% -
ROE 7.50% 10.95% 12.02% 10.43% 0.00% 0.00% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 CAGR
RPS 210.12 209.74 196.98 182.56 118.77 178.06 172.70 14.81%
EPS 4.69 5.67 6.02 5.00 7.14 32.40 -12.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.626 0.5174 0.501 0.4795 0.00 0.00 -0.8502 -
Adjusted Per Share Value based on latest NOSH - 138,160
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 CAGR
RPS 178.62 178.14 167.20 154.94 46.88 43.27 21.01 351.81%
EPS 3.99 4.81 5.11 4.24 2.49 3.94 -1.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5322 0.4394 0.4253 0.407 0.00 0.00 -0.1034 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 -
Price 0.60 0.51 0.51 0.49 0.56 0.95 1.22 -
P/RPS 0.29 0.24 0.26 0.27 0.47 0.53 0.71 -46.78%
P/EPS 12.79 9.00 8.47 9.80 8.86 5.86 -10.13 -
EY 7.82 11.11 11.80 10.20 11.28 17.07 -9.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.99 1.02 1.02 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 CAGR
Date 27/02/04 28/11/03 21/08/03 29/05/03 27/02/03 16/01/03 18/09/02 -
Price 0.58 0.57 0.56 0.52 0.51 0.67 1.54 -
P/RPS 0.28 0.27 0.28 0.28 0.43 0.38 0.89 -55.72%
P/EPS 12.36 10.06 9.30 10.40 8.07 4.13 -12.79 -
EY 8.09 9.94 10.75 9.62 12.39 24.20 -7.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.10 1.12 1.08 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