[KPSCB] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 45.44%
YoY- -292.33%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 177,776 116,304 56,475 227,864 169,612 112,511 56,496 114.58%
PBT 5,572 2,629 568 -7,070 -12,018 -13,092 -16,274 -
Tax -1,410 690 -28 -92 -1,066 -697 -67 660.83%
NP 4,162 3,319 540 -7,162 -13,084 -13,789 -16,341 -
-
NP to SH 4,151 3,313 540 -7,145 -13,096 -13,779 -16,341 -
-
Tax Rate 25.31% -26.25% 4.93% - - - - -
Total Cost 173,614 112,985 55,935 235,026 182,696 126,300 72,837 78.34%
-
Net Worth 123,408 122,833 121,741 119,554 0 79,355 76,712 37.25%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 123,408 122,833 121,741 119,554 0 79,355 76,712 37.25%
NOSH 140,236 140,381 142,105 140,157 140,280 140,203 140,242 -0.00%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 2.34% 2.85% 0.96% -3.14% -7.71% -12.26% -28.92% -
ROE 3.36% 2.70% 0.44% -5.98% 0.00% -17.36% -21.30% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 126.77 82.85 39.74 162.58 120.91 80.25 40.28 114.60%
EPS 2.96 2.36 0.38 -5.09 -9.32 -9.82 -11.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.875 0.8567 0.853 0.00 0.566 0.547 37.25%
Adjusted Per Share Value based on latest NOSH - 140,281
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 109.33 71.52 34.73 140.13 104.31 69.19 34.74 114.60%
EPS 2.55 2.04 0.33 -4.39 -8.05 -8.47 -10.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7589 0.7554 0.7487 0.7352 0.00 0.488 0.4718 37.24%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.17 0.19 0.19 0.18 0.22 0.20 0.31 -
P/RPS 0.13 0.23 0.48 0.11 0.18 0.25 0.77 -69.41%
P/EPS 5.74 8.05 50.00 -3.53 -2.36 -2.04 -2.66 -
EY 17.41 12.42 2.00 -28.32 -42.43 -49.14 -37.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.22 0.22 0.21 0.00 0.35 0.57 -51.89%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 28/08/06 30/06/06 28/02/06 30/11/05 30/08/05 30/05/05 -
Price 0.22 0.16 0.19 0.19 0.18 0.22 0.23 -
P/RPS 0.17 0.19 0.48 0.12 0.15 0.27 0.57 -55.32%
P/EPS 7.43 6.78 50.00 -3.73 -1.93 -2.24 -1.97 -
EY 13.45 14.75 2.00 -26.83 -51.86 -44.67 -50.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.18 0.22 0.22 0.00 0.39 0.42 -29.21%

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