[KPSCB] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -539.87%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 227,864 169,612 112,511 56,496 255,240 195,850 127,716 46.94%
PBT -7,070 -12,018 -13,092 -16,274 5,298 6,717 3,470 -
Tax -92 -1,066 -697 -67 -1,583 -1,440 -858 -77.33%
NP -7,162 -13,084 -13,789 -16,341 3,715 5,277 2,612 -
-
NP to SH -7,145 -13,096 -13,779 -16,341 3,715 5,277 2,612 -
-
Tax Rate - - - - 29.88% 21.44% 24.73% -
Total Cost 235,026 182,696 126,300 72,837 251,525 190,573 125,104 52.07%
-
Net Worth 119,554 0 79,355 76,712 92,109 99,610 96,421 15.36%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 119,554 0 79,355 76,712 92,109 99,610 96,421 15.36%
NOSH 140,157 140,280 140,203 140,242 139,138 138,868 138,936 0.58%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -3.14% -7.71% -12.26% -28.92% 1.46% 2.69% 2.05% -
ROE -5.98% 0.00% -17.36% -21.30% 4.03% 5.30% 2.71% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 162.58 120.91 80.25 40.28 183.44 141.03 91.92 46.10%
EPS -5.09 -9.32 -9.82 -11.55 2.67 3.80 1.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.853 0.00 0.566 0.547 0.662 0.7173 0.694 14.69%
Adjusted Per Share Value based on latest NOSH - 140,242
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 140.13 104.31 69.19 34.74 156.96 120.44 78.54 46.94%
EPS -4.39 -8.05 -8.47 -10.05 2.28 3.25 1.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7352 0.00 0.488 0.4718 0.5664 0.6126 0.593 15.36%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.18 0.22 0.20 0.31 0.37 0.36 0.40 -
P/RPS 0.11 0.18 0.25 0.77 0.20 0.26 0.44 -60.21%
P/EPS -3.53 -2.36 -2.04 -2.66 13.86 9.47 21.28 -
EY -28.32 -42.43 -49.14 -37.59 7.22 10.56 4.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.00 0.35 0.57 0.56 0.50 0.58 -49.10%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 30/11/05 30/08/05 30/05/05 31/03/05 29/11/04 17/08/04 -
Price 0.19 0.18 0.22 0.23 0.31 0.37 0.35 -
P/RPS 0.12 0.15 0.27 0.57 0.17 0.26 0.38 -53.52%
P/EPS -3.73 -1.93 -2.24 -1.97 11.61 9.74 18.62 -
EY -26.83 -51.86 -44.67 -50.66 8.61 10.27 5.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.00 0.39 0.42 0.47 0.52 0.50 -42.06%

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