[KSK] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[KSK] KSK GROUP BERHAD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -13.85%
YoY- -76.99%
Quarter Report
Latest QR
Upcoming QR
KSK's Result
KSK's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 573,982 286,851 1,096,936 816,111 529,191 259,463 1,082,917 -34.58%
PBT 41,342 21,125 29,636 38,637 41,023 35,045 102,353 -45.44%
Tax -12,417 -6,826 -14,624 -15,338 -13,977 -11,236 9,768 -
NP 28,925 14,299 15,012 23,299 27,046 23,809 112,121 -59.57%
-
NP to SH 28,925 14,299 15,012 23,299 27,046 23,809 112,121 -59.57%
-
Tax Rate 30.03% 32.31% 49.35% 39.70% 34.07% 32.06% -9.54% -
Total Cost 545,057 272,552 1,081,924 792,812 502,145 235,654 970,796 -32.01%
-
Net Worth 390,756 342,205 328,809 339,838 338,074 331,540 300,481 19.19%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 390,756 342,205 328,809 339,838 338,074 331,540 300,481 19.19%
NOSH 1,488,030 1,489,793 1,493,232 1,484,012 1,486,043 1,488,062 1,490,484 -0.11%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 5.04% 4.98% 1.37% 2.85% 5.11% 9.18% 10.35% -
ROE 7.40% 4.18% 4.57% 6.86% 8.00% 7.18% 37.31% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 38.57 19.25 73.46 54.99 35.61 17.44 72.66 -34.51%
EPS 1.94 0.96 1.01 1.57 1.82 1.60 7.53 -59.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2626 0.2297 0.2202 0.229 0.2275 0.2228 0.2016 19.32%
Adjusted Per Share Value based on latest NOSH - 1,498,800
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 39.44 19.71 75.37 56.08 36.36 17.83 74.41 -34.58%
EPS 1.99 0.98 1.03 1.60 1.86 1.64 7.70 -59.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2685 0.2351 0.2259 0.2335 0.2323 0.2278 0.2065 19.18%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.54 0.38 0.38 0.41 0.50 0.55 0.69 -
P/RPS 1.40 1.97 0.52 0.75 1.40 3.15 0.95 29.59%
P/EPS 27.78 39.59 37.80 26.11 27.47 34.38 9.17 109.79%
EY 3.60 2.53 2.65 3.83 3.64 2.91 10.90 -52.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 1.65 1.73 1.79 2.20 2.47 3.42 -28.74%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 16/08/11 25/05/11 28/02/11 30/11/10 30/08/10 11/05/10 23/02/10 -
Price 0.47 0.40 0.37 0.38 0.44 0.52 0.68 -
P/RPS 1.22 2.08 0.50 0.69 1.24 2.98 0.94 19.04%
P/EPS 24.18 41.68 36.80 24.20 24.18 32.50 9.04 93.03%
EY 4.14 2.40 2.72 4.13 4.14 3.08 11.06 -48.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.74 1.68 1.66 1.93 2.33 3.37 -34.48%

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