[KPSCB] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 513.52%
YoY- 124.04%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 67,582 243,191 177,776 116,304 56,475 227,864 169,612 -45.88%
PBT 2,423 5,223 5,572 2,629 568 -7,070 -12,018 -
Tax -791 -1,111 -1,410 690 -28 -92 -1,066 -18.05%
NP 1,632 4,112 4,162 3,319 540 -7,162 -13,084 -
-
NP to SH 1,635 4,120 4,151 3,313 540 -7,145 -13,096 -
-
Tax Rate 32.65% 21.27% 25.31% -26.25% 4.93% - - -
Total Cost 65,950 239,079 173,614 112,985 55,935 235,026 182,696 -49.33%
-
Net Worth 135,982 133,341 123,408 122,833 121,741 119,554 0 -
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 135,982 133,341 123,408 122,833 121,741 119,554 0 -
NOSH 141,206 140,359 140,236 140,381 142,105 140,157 140,280 0.43%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 2.41% 1.69% 2.34% 2.85% 0.96% -3.14% -7.71% -
ROE 1.20% 3.09% 3.36% 2.70% 0.44% -5.98% 0.00% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 47.86 173.26 126.77 82.85 39.74 162.58 120.91 -46.11%
EPS 1.17 2.94 2.96 2.36 0.38 -5.09 -9.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.963 0.95 0.88 0.875 0.8567 0.853 0.00 -
Adjusted Per Share Value based on latest NOSH - 140,151
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 41.56 149.55 109.33 71.52 34.73 140.13 104.31 -45.88%
EPS 1.01 2.53 2.55 2.04 0.33 -4.39 -8.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8362 0.82 0.7589 0.7554 0.7487 0.7352 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.27 0.20 0.17 0.19 0.19 0.18 0.22 -
P/RPS 0.56 0.12 0.13 0.23 0.48 0.11 0.18 113.26%
P/EPS 23.32 6.81 5.74 8.05 50.00 -3.53 -2.36 -
EY 4.29 14.68 17.41 12.42 2.00 -28.32 -42.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.21 0.19 0.22 0.22 0.21 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 27/02/07 30/11/06 28/08/06 30/06/06 28/02/06 30/11/05 -
Price 0.25 0.30 0.22 0.16 0.19 0.19 0.18 -
P/RPS 0.52 0.17 0.17 0.19 0.48 0.12 0.15 129.22%
P/EPS 21.59 10.22 7.43 6.78 50.00 -3.73 -1.93 -
EY 4.63 9.78 13.45 14.75 2.00 -26.83 -51.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.32 0.25 0.18 0.22 0.22 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