[KPSCB] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -91.47%
YoY- 192.95%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 255,240 195,850 127,716 62,494 290,764 217,483 136,085 51.79%
PBT 5,298 6,717 3,470 987 7,714 9,218 6,652 -14.01%
Tax -1,583 -1,440 -858 -433 -1,221 -3,342 -2,493 -26.02%
NP 3,715 5,277 2,612 554 6,493 5,876 4,159 -7.21%
-
NP to SH 3,715 5,277 2,612 554 6,493 5,876 4,159 -7.21%
-
Tax Rate 29.88% 21.44% 24.73% 43.87% 15.83% 36.26% 37.48% -
Total Cost 251,525 190,573 125,104 61,940 284,271 211,607 131,926 53.45%
-
Net Worth 92,109 99,610 96,421 79,775 86,626 71,535 69,224 20.87%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 92,109 99,610 96,421 79,775 86,626 71,535 69,224 20.87%
NOSH 139,138 138,868 138,936 138,499 138,381 138,467 138,172 0.46%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 1.46% 2.69% 2.05% 0.89% 2.23% 2.70% 3.06% -
ROE 4.03% 5.30% 2.71% 0.69% 7.50% 8.21% 6.01% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 183.44 141.03 91.92 45.12 210.12 157.30 98.49 51.09%
EPS 2.67 3.80 1.88 0.40 4.69 4.25 3.01 -7.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.662 0.7173 0.694 0.576 0.626 0.5174 0.501 20.31%
Adjusted Per Share Value based on latest NOSH - 138,499
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 156.96 120.44 78.54 38.43 178.81 133.75 83.69 51.79%
EPS 2.28 3.25 1.61 0.34 3.99 3.61 2.56 -7.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5664 0.6126 0.593 0.4906 0.5327 0.4399 0.4257 20.86%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.37 0.36 0.40 0.54 0.60 0.51 0.51 -
P/RPS 0.20 0.26 0.44 1.20 0.29 0.32 0.52 -46.95%
P/EPS 13.86 9.47 21.28 135.00 12.79 12.00 16.94 -12.46%
EY 7.22 10.56 4.70 0.74 7.82 8.33 5.90 14.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.50 0.58 0.94 0.96 0.99 1.02 -32.82%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/03/05 29/11/04 17/08/04 31/05/04 27/02/04 28/11/03 21/08/03 -
Price 0.31 0.37 0.35 0.43 0.58 0.57 0.56 -
P/RPS 0.17 0.26 0.38 0.95 0.28 0.36 0.57 -55.19%
P/EPS 11.61 9.74 18.62 107.50 12.36 13.41 18.60 -26.85%
EY 8.61 10.27 5.37 0.93 8.09 7.46 5.38 36.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.52 0.50 0.75 0.93 1.10 1.12 -43.80%

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