[KSK] QoQ Cumulative Quarter Result on 31-Mar-2007 [#3]

Stock
[KSK] KSK GROUP BERHAD
Announcement Date
07-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 53.62%
YoY- -5.24%
Quarter Report
Latest QR
Upcoming QR
KSK's Result
KSK's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 593,063 290,751 1,183,975 865,191 566,722 285,185 1,166,335 -36.21%
PBT 39,322 20,918 13,381 132,938 86,669 33,845 42,716 -5.35%
Tax -12,602 -6,567 -10,854 -39,540 -25,870 -10,084 -12,897 -1.52%
NP 26,720 14,351 2,527 93,398 60,799 23,761 29,819 -7.03%
-
NP to SH 26,720 14,351 2,527 93,398 60,799 23,761 29,819 -7.03%
-
Tax Rate 32.05% 31.39% 81.12% 29.74% 29.85% 29.79% 30.19% -
Total Cost 566,343 276,400 1,181,448 771,793 505,923 261,424 1,136,516 -37.06%
-
Net Worth 480,810 455,345 443,687 555,740 524,222 508,154 483,543 -0.37%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - 26,191 27,434 27,472 - 135,602 -
Div Payout % - - 1,036.48% 29.37% 45.19% - 454.75% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 480,810 455,345 443,687 555,740 524,222 508,154 483,543 -0.37%
NOSH 1,492,737 1,494,895 1,431,250 1,499,165 1,501,209 1,503,860 1,501,686 -0.39%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 4.51% 4.94% 0.21% 10.80% 10.73% 8.33% 2.56% -
ROE 5.56% 3.15% 0.57% 16.81% 11.60% 4.68% 6.17% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 39.73 19.45 82.72 57.71 37.75 18.96 77.67 -35.96%
EPS 1.79 0.96 0.17 6.23 4.05 1.58 1.99 -6.79%
DPS 0.00 0.00 1.83 1.83 1.83 0.00 9.03 -
NAPS 0.3221 0.3046 0.31 0.3707 0.3492 0.3379 0.322 0.02%
Adjusted Per Share Value based on latest NOSH - 1,502,258
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 40.75 19.98 81.35 59.45 38.94 19.60 80.14 -36.21%
EPS 1.84 0.99 0.17 6.42 4.18 1.63 2.05 -6.93%
DPS 0.00 0.00 1.80 1.89 1.89 0.00 9.32 -
NAPS 0.3304 0.3129 0.3049 0.3819 0.3602 0.3492 0.3322 -0.36%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.95 1.05 1.06 1.11 1.12 1.14 1.25 -
P/RPS 2.39 5.40 1.28 1.92 2.97 6.01 1.61 30.03%
P/EPS 53.07 109.38 600.37 17.82 27.65 72.15 62.95 -10.73%
EY 1.88 0.91 0.17 5.61 3.62 1.39 1.59 11.78%
DY 0.00 0.00 1.73 1.65 1.63 0.00 7.22 -
P/NAPS 2.95 3.45 3.42 2.99 3.21 3.37 3.88 -16.65%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 14/11/07 29/08/07 07/05/07 08/02/07 08/11/06 29/08/06 -
Price 0.86 1.00 1.04 1.13 1.24 1.18 1.17 -
P/RPS 2.16 5.14 1.26 1.96 3.28 6.22 1.51 26.87%
P/EPS 48.04 104.17 589.04 18.14 30.62 74.68 58.92 -12.69%
EY 2.08 0.96 0.17 5.51 3.27 1.34 1.70 14.35%
DY 0.00 0.00 1.76 1.62 1.48 0.00 7.72 -
P/NAPS 2.67 3.28 3.35 3.05 3.55 3.49 3.63 -18.47%

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