[KSK] QoQ Cumulative Quarter Result on 31-Mar-2005 [#3]

Stock
[KSK] KSK GROUP BERHAD
Announcement Date
16-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 37.63%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KSK's Result
KSK's Financial Summary
View:
Show?
Cumulative Result
30/09/05 28/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 278,639 278,639 1,241,562 932,538 591,567 0 0 -
PBT 52,865 52,865 214,476 138,474 96,231 0 0 -
Tax -15,678 -15,678 -112,158 -96,173 -79,462 0 0 -
NP 37,187 37,187 102,318 42,301 16,769 0 0 -
-
NP to SH 37,187 37,187 153,393 93,376 67,844 0 0 -
-
Tax Rate 29.66% 29.66% 52.29% 69.45% 82.57% - - -
Total Cost 241,452 241,452 1,139,244 890,237 574,798 0 0 -
-
Net Worth 490,328 0 546,323 446,432 305,690 0 0 -
Dividend
30/09/05 28/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 135,402 - - - - - - -
Div Payout % 364.11% - - - - - - -
Equity
30/09/05 28/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 490,328 0 546,323 446,432 305,690 0 0 -
NOSH 1,499,475 1,499,475 1,487,807 1,363,153 980,404 0 0 -
Ratio Analysis
30/09/05 28/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 13.35% 13.35% 8.24% 4.54% 2.83% 0.00% 0.00% -
ROE 7.58% 0.00% 28.08% 20.92% 22.19% 0.00% 0.00% -
Per Share
30/09/05 28/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 18.58 18.58 83.45 68.41 60.34 0.00 0.00 -
EPS 2.48 2.48 10.31 6.85 6.92 0.00 0.00 -
DPS 9.03 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.327 0.00 0.3672 0.3275 0.3118 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 616,714
30/09/05 28/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 19.15 19.15 85.31 64.08 40.65 0.00 0.00 -
EPS 2.56 2.56 10.54 6.42 4.66 0.00 0.00 -
DPS 9.30 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3369 0.00 0.3754 0.3067 0.21 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/05 28/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/09/05 28/09/05 30/06/05 31/03/05 - - - -
Price 1.10 1.10 1.18 1.26 0.00 0.00 0.00 -
P/RPS 5.92 5.92 1.41 1.84 0.00 0.00 0.00 -
P/EPS 44.35 44.35 11.45 18.39 0.00 0.00 0.00 -
EY 2.25 2.25 8.74 5.44 0.00 0.00 0.00 -
DY 8.21 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.36 0.00 3.21 3.85 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 28/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 09/11/05 - 09/09/05 16/05/05 24/01/05 - - -
Price 1.12 0.00 1.18 1.26 0.00 0.00 0.00 -
P/RPS 6.03 0.00 1.41 1.84 0.00 0.00 0.00 -
P/EPS 45.16 0.00 11.45 18.39 0.00 0.00 0.00 -
EY 2.21 0.00 8.74 5.44 0.00 0.00 0.00 -
DY 8.06 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.43 0.00 3.21 3.85 0.00 0.00 0.00 -

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