[KSK] QoQ Cumulative Quarter Result on 30-Sep-2008

Stock
[KSK] KSK GROUP BERHAD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008
Profit Trend
QoQ- 95.99%
YoY- -184.37%
Quarter Report
Latest QR
Upcoming QR
KSK's Result
KSK's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 545,279 280,623 592,440 304,495 1,203,092 895,054 593,063 -5.45%
PBT 51,032 26,458 -11,964 -12,080 -314,405 5,522 39,322 18.99%
Tax 18,014 -67 -32 -28 12,616 -4,218 -12,602 -
NP 69,046 26,391 -11,996 -12,108 -301,789 1,304 26,720 88.41%
-
NP to SH 69,046 26,391 -11,996 -12,108 -301,789 1,304 26,720 88.41%
-
Tax Rate -35.30% 0.25% - - - 76.39% 32.05% -
Total Cost 476,233 254,232 604,436 316,603 1,504,881 893,750 566,343 -10.91%
-
Net Worth 300,294 164,132 137,731 140,811 152,086 441,911 480,810 -26.95%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 300,294 164,132 137,731 140,811 152,086 441,911 480,810 -26.95%
NOSH 1,489,556 1,484,020 1,480,987 1,494,814 1,489,580 1,448,888 1,492,737 -0.14%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 12.66% 9.40% -2.02% -3.98% -25.08% 0.15% 4.51% -
ROE 22.99% 16.08% -8.71% -8.60% -198.43% 0.30% 5.56% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 36.61 18.91 40.00 20.37 80.77 61.78 39.73 -5.31%
EPS 4.64 1.77 -0.81 -0.81 -20.26 0.09 1.79 88.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2016 0.1106 0.093 0.0942 0.1021 0.305 0.3221 -26.85%
Adjusted Per Share Value based on latest NOSH - 1,494,814
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 37.47 19.28 40.71 20.92 82.66 61.50 40.75 -5.44%
EPS 4.74 1.81 -0.82 -0.83 -20.74 0.09 1.84 88.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2063 0.1128 0.0946 0.0968 0.1045 0.3036 0.3304 -26.96%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.38 0.25 0.33 0.49 0.69 0.77 0.95 -
P/RPS 1.04 1.32 0.82 2.41 0.85 1.25 2.39 -42.60%
P/EPS 8.20 14.06 -40.74 -60.49 -3.41 855.56 53.07 -71.23%
EY 12.20 7.11 -2.45 -1.65 -29.36 0.12 1.88 248.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 2.26 3.55 5.20 6.76 2.52 2.95 -25.96%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 07/05/09 27/02/09 27/11/08 06/10/08 30/05/08 25/02/08 -
Price 0.58 0.36 0.37 0.20 0.50 0.73 0.86 -
P/RPS 1.58 1.90 0.92 0.98 0.62 1.18 2.16 -18.83%
P/EPS 12.51 20.24 -45.68 -24.69 -2.47 811.11 48.04 -59.25%
EY 7.99 4.94 -2.19 -4.05 -40.52 0.12 2.08 145.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.88 3.25 3.98 2.12 4.90 2.39 2.67 5.18%

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