[KSK] QoQ Cumulative Quarter Result on 31-Dec-2006 [#2]

Stock
[KSK] KSK GROUP BERHAD
Announcement Date
08-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 155.88%
YoY- 6.83%
Quarter Report
Latest QR
Upcoming QR
KSK's Result
KSK's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 290,751 1,183,975 865,191 566,722 285,185 1,166,335 870,062 -51.81%
PBT 20,918 13,381 132,938 86,669 33,845 42,716 140,708 -71.90%
Tax -6,567 -10,854 -39,540 -25,870 -10,084 -12,897 -42,141 -71.00%
NP 14,351 2,527 93,398 60,799 23,761 29,819 98,567 -72.29%
-
NP to SH 14,351 2,527 93,398 60,799 23,761 29,819 98,567 -72.29%
-
Tax Rate 31.39% 81.12% 29.74% 29.85% 29.79% 30.19% 29.95% -
Total Cost 276,400 1,181,448 771,793 505,923 261,424 1,136,516 771,495 -49.52%
-
Net Worth 455,345 443,687 555,740 524,222 508,154 483,543 551,945 -12.02%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 26,191 27,434 27,472 - 135,602 135,473 -
Div Payout % - 1,036.48% 29.37% 45.19% - 454.75% 137.44% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 455,345 443,687 555,740 524,222 508,154 483,543 551,945 -12.02%
NOSH 1,494,895 1,431,250 1,499,165 1,501,209 1,503,860 1,501,686 1,500,258 -0.23%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 4.94% 0.21% 10.80% 10.73% 8.33% 2.56% 11.33% -
ROE 3.15% 0.57% 16.81% 11.60% 4.68% 6.17% 17.86% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 19.45 82.72 57.71 37.75 18.96 77.67 57.99 -51.69%
EPS 0.96 0.17 6.23 4.05 1.58 1.99 6.57 -72.22%
DPS 0.00 1.83 1.83 1.83 0.00 9.03 9.03 -
NAPS 0.3046 0.31 0.3707 0.3492 0.3379 0.322 0.3679 -11.81%
Adjusted Per Share Value based on latest NOSH - 1,499,514
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 19.98 81.35 59.45 38.94 19.60 80.14 59.78 -51.80%
EPS 0.99 0.17 6.42 4.18 1.63 2.05 6.77 -72.21%
DPS 0.00 1.80 1.89 1.89 0.00 9.32 9.31 -
NAPS 0.3129 0.3049 0.3819 0.3602 0.3492 0.3322 0.3792 -12.01%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.05 1.06 1.11 1.12 1.14 1.25 1.25 -
P/RPS 5.40 1.28 1.92 2.97 6.01 1.61 2.16 84.09%
P/EPS 109.38 600.37 17.82 27.65 72.15 62.95 19.03 220.53%
EY 0.91 0.17 5.61 3.62 1.39 1.59 5.26 -68.91%
DY 0.00 1.73 1.65 1.63 0.00 7.22 7.22 -
P/NAPS 3.45 3.42 2.99 3.21 3.37 3.88 3.40 0.97%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 14/11/07 29/08/07 07/05/07 08/02/07 08/11/06 29/08/06 15/05/06 -
Price 1.00 1.04 1.13 1.24 1.18 1.17 1.28 -
P/RPS 5.14 1.26 1.96 3.28 6.22 1.51 2.21 75.45%
P/EPS 104.17 589.04 18.14 30.62 74.68 58.92 19.48 205.48%
EY 0.96 0.17 5.51 3.27 1.34 1.70 5.13 -67.24%
DY 0.00 1.76 1.62 1.48 0.00 7.72 7.05 -
P/NAPS 3.28 3.35 3.05 3.55 3.49 3.63 3.48 -3.86%

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