[KSK] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[KSK] KSK GROUP BERHAD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 1737.5%
YoY- 2334.96%
Quarter Report
Latest QR
Upcoming QR
KSK's Result
KSK's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 69,543 29,891 60,320 926,841 21,797 10,962 27,726 84.70%
PBT -16,790 -9,831 909,369 917,006 69,215 -8,367 60,246 -
Tax 1,035 -329 -36,032 -35,722 -21,254 32,970 -12,921 -
NP -15,755 -10,160 873,337 881,284 47,961 24,603 47,325 -
-
NP to SH -11,120 -6,457 873,337 881,284 47,961 24,603 47,325 -
-
Tax Rate - - 3.96% 3.90% 30.71% - 21.45% -
Total Cost 85,298 40,051 -813,017 45,557 -26,164 -13,641 -19,599 -
-
Net Worth 1,161,889 1,165,713 1,166,791 1,203,719 439,990 413,926 389,474 107.37%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 29,898 - - - - -
Div Payout % - - 3.42% - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,161,889 1,165,713 1,166,791 1,203,719 439,990 413,926 389,474 107.37%
NOSH 1,502,702 1,501,627 1,494,928 1,493,448 1,489,472 1,491,090 1,489,386 0.59%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -22.66% -33.99% 1,447.84% 95.08% 220.03% 224.44% 170.69% -
ROE -0.96% -0.55% 74.85% 73.21% 10.90% 5.94% 12.15% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 4.63 1.99 4.03 62.06 1.46 0.74 1.86 83.77%
EPS -0.74 -0.43 58.42 59.01 3.22 1.65 3.18 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.7732 0.7763 0.7805 0.806 0.2954 0.2776 0.2615 106.14%
Adjusted Per Share Value based on latest NOSH - 1,500,131
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 4.78 2.05 4.14 63.68 1.50 0.75 1.91 84.43%
EPS -0.76 -0.44 60.01 60.55 3.30 1.69 3.25 -
DPS 0.00 0.00 2.05 0.00 0.00 0.00 0.00 -
NAPS 0.7983 0.801 0.8017 0.8271 0.3023 0.2844 0.2676 107.36%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.615 0.615 0.62 0.65 0.67 0.54 0.58 -
P/RPS 13.29 30.90 15.37 1.05 45.78 73.45 31.16 -43.36%
P/EPS -83.11 -143.02 1.06 1.10 20.81 32.73 18.25 -
EY -1.20 -0.70 94.23 90.78 4.81 3.06 5.48 -
DY 0.00 0.00 3.23 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.79 0.79 0.81 2.27 1.95 2.22 -49.39%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 20/05/13 25/02/13 26/11/12 29/08/12 17/05/12 27/02/12 -
Price 0.63 0.615 0.585 0.65 0.68 0.55 0.57 -
P/RPS 13.61 30.90 14.50 1.05 46.47 74.81 30.62 -41.78%
P/EPS -85.14 -143.02 1.00 1.10 21.12 33.33 17.94 -
EY -1.17 -0.70 99.86 90.78 4.74 3.00 5.57 -
DY 0.00 0.00 3.42 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.79 0.75 0.81 2.30 1.98 2.18 -48.34%

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