[KSK] QoQ Cumulative Quarter Result on 30-Sep-2007 [#1]

Stock
[KSK] KSK GROUP BERHAD
Announcement Date
14-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 467.91%
YoY- -39.6%
Quarter Report
Latest QR
Upcoming QR
KSK's Result
KSK's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,203,092 895,054 593,063 290,751 1,183,975 865,191 566,722 65.25%
PBT -314,405 5,522 39,322 20,918 13,381 132,938 86,669 -
Tax 12,616 -4,218 -12,602 -6,567 -10,854 -39,540 -25,870 -
NP -301,789 1,304 26,720 14,351 2,527 93,398 60,799 -
-
NP to SH -301,789 1,304 26,720 14,351 2,527 93,398 60,799 -
-
Tax Rate - 76.39% 32.05% 31.39% 81.12% 29.74% 29.85% -
Total Cost 1,504,881 893,750 566,343 276,400 1,181,448 771,793 505,923 106.96%
-
Net Worth 152,086 441,911 480,810 455,345 443,687 555,740 524,222 -56.20%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - 26,191 27,434 27,472 -
Div Payout % - - - - 1,036.48% 29.37% 45.19% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 152,086 441,911 480,810 455,345 443,687 555,740 524,222 -56.20%
NOSH 1,489,580 1,448,888 1,492,737 1,494,895 1,431,250 1,499,165 1,501,209 -0.51%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -25.08% 0.15% 4.51% 4.94% 0.21% 10.80% 10.73% -
ROE -198.43% 0.30% 5.56% 3.15% 0.57% 16.81% 11.60% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 80.77 61.78 39.73 19.45 82.72 57.71 37.75 66.12%
EPS -20.26 0.09 1.79 0.96 0.17 6.23 4.05 -
DPS 0.00 0.00 0.00 0.00 1.83 1.83 1.83 -
NAPS 0.1021 0.305 0.3221 0.3046 0.31 0.3707 0.3492 -55.98%
Adjusted Per Share Value based on latest NOSH - 1,494,895
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 82.66 61.50 40.75 19.98 81.35 59.45 38.94 65.24%
EPS -20.74 0.09 1.84 0.99 0.17 6.42 4.18 -
DPS 0.00 0.00 0.00 0.00 1.80 1.89 1.89 -
NAPS 0.1045 0.3036 0.3304 0.3129 0.3049 0.3819 0.3602 -56.20%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.69 0.77 0.95 1.05 1.06 1.11 1.12 -
P/RPS 0.85 1.25 2.39 5.40 1.28 1.92 2.97 -56.60%
P/EPS -3.41 855.56 53.07 109.38 600.37 17.82 27.65 -
EY -29.36 0.12 1.88 0.91 0.17 5.61 3.62 -
DY 0.00 0.00 0.00 0.00 1.73 1.65 1.63 -
P/NAPS 6.76 2.52 2.95 3.45 3.42 2.99 3.21 64.37%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 06/10/08 30/05/08 25/02/08 14/11/07 29/08/07 07/05/07 08/02/07 -
Price 0.50 0.73 0.86 1.00 1.04 1.13 1.24 -
P/RPS 0.62 1.18 2.16 5.14 1.26 1.96 3.28 -67.09%
P/EPS -2.47 811.11 48.04 104.17 589.04 18.14 30.62 -
EY -40.52 0.12 2.08 0.96 0.17 5.51 3.27 -
DY 0.00 0.00 0.00 0.00 1.76 1.62 1.48 -
P/NAPS 4.90 2.39 2.67 3.28 3.35 3.05 3.55 23.99%

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