[KPSCB] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
31-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -29.6%
YoY- -42.78%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 169,612 112,511 56,496 255,240 195,850 127,716 62,494 94.45%
PBT -12,018 -13,092 -16,274 5,298 6,717 3,470 987 -
Tax -1,066 -697 -67 -1,583 -1,440 -858 -433 82.22%
NP -13,084 -13,789 -16,341 3,715 5,277 2,612 554 -
-
NP to SH -13,096 -13,779 -16,341 3,715 5,277 2,612 554 -
-
Tax Rate - - - 29.88% 21.44% 24.73% 43.87% -
Total Cost 182,696 126,300 72,837 251,525 190,573 125,104 61,940 105.53%
-
Net Worth 0 79,355 76,712 92,109 99,610 96,421 79,775 -
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 0 79,355 76,712 92,109 99,610 96,421 79,775 -
NOSH 140,280 140,203 140,242 139,138 138,868 138,936 138,499 0.85%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -7.71% -12.26% -28.92% 1.46% 2.69% 2.05% 0.89% -
ROE 0.00% -17.36% -21.30% 4.03% 5.30% 2.71% 0.69% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 120.91 80.25 40.28 183.44 141.03 91.92 45.12 92.81%
EPS -9.32 -9.82 -11.55 2.67 3.80 1.88 0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.566 0.547 0.662 0.7173 0.694 0.576 -
Adjusted Per Share Value based on latest NOSH - 139,553
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 104.31 69.19 34.74 156.96 120.44 78.54 38.43 94.46%
EPS -8.05 -8.47 -10.05 2.28 3.25 1.61 0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.488 0.4718 0.5664 0.6126 0.593 0.4906 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.22 0.20 0.31 0.37 0.36 0.40 0.54 -
P/RPS 0.18 0.25 0.77 0.20 0.26 0.44 1.20 -71.73%
P/EPS -2.36 -2.04 -2.66 13.86 9.47 21.28 135.00 -
EY -42.43 -49.14 -37.59 7.22 10.56 4.70 0.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.35 0.57 0.56 0.50 0.58 0.94 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 30/08/05 30/05/05 31/03/05 29/11/04 17/08/04 31/05/04 -
Price 0.18 0.22 0.23 0.31 0.37 0.35 0.43 -
P/RPS 0.15 0.27 0.57 0.17 0.26 0.38 0.95 -70.75%
P/EPS -1.93 -2.24 -1.97 11.61 9.74 18.62 107.50 -
EY -51.86 -44.67 -50.66 8.61 10.27 5.37 0.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.39 0.42 0.47 0.52 0.50 0.75 -

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