[KPSCB] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -0.75%
YoY- 157.66%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 250,131 143,129 67,582 243,191 177,776 116,304 56,475 169.45%
PBT 6,186 4,432 2,423 5,223 5,572 2,629 568 390.61%
Tax -3,220 -2,984 -791 -1,111 -1,410 690 -28 2258.00%
NP 2,966 1,448 1,632 4,112 4,162 3,319 540 210.98%
-
NP to SH 2,964 1,449 1,635 4,120 4,151 3,313 540 210.84%
-
Tax Rate 52.05% 67.33% 32.65% 21.27% 25.31% -26.25% 4.93% -
Total Cost 247,165 141,681 65,950 239,079 173,614 112,985 55,935 169.03%
-
Net Worth 124,459 135,150 135,982 133,341 123,408 122,833 121,741 1.48%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 124,459 135,150 135,982 133,341 123,408 122,833 121,741 1.48%
NOSH 140,473 140,679 141,206 140,359 140,236 140,381 142,105 -0.76%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 1.19% 1.01% 2.41% 1.69% 2.34% 2.85% 0.96% -
ROE 2.38% 1.07% 1.20% 3.09% 3.36% 2.70% 0.44% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 178.06 101.74 47.86 173.26 126.77 82.85 39.74 171.53%
EPS 2.11 1.03 1.17 2.94 2.96 2.36 0.38 213.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.886 0.9607 0.963 0.95 0.88 0.875 0.8567 2.26%
Adjusted Per Share Value based on latest NOSH - 138,999
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 153.82 88.02 41.56 149.55 109.33 71.52 34.73 169.45%
EPS 1.82 0.89 1.01 2.53 2.55 2.04 0.33 211.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7654 0.8311 0.8362 0.82 0.7589 0.7554 0.7487 1.48%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.22 0.26 0.27 0.20 0.17 0.19 0.19 -
P/RPS 0.12 0.26 0.56 0.12 0.13 0.23 0.48 -60.28%
P/EPS 10.43 25.24 23.32 6.81 5.74 8.05 50.00 -64.79%
EY 9.59 3.96 4.29 14.68 17.41 12.42 2.00 184.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.28 0.21 0.19 0.22 0.22 8.88%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 27/08/07 28/05/07 27/02/07 30/11/06 28/08/06 30/06/06 -
Price 0.23 0.24 0.25 0.30 0.22 0.16 0.19 -
P/RPS 0.13 0.24 0.52 0.17 0.17 0.19 0.48 -58.10%
P/EPS 10.90 23.30 21.59 10.22 7.43 6.78 50.00 -63.74%
EY 9.17 4.29 4.63 9.78 13.45 14.75 2.00 175.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.25 0.26 0.32 0.25 0.18 0.22 11.76%

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