[KPSCB] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -85.13%
YoY- -60.52%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 464,375 340,352 229,200 104,216 492,649 369,183 247,842 51.80%
PBT 32 7,738 5,444 2,018 15,073 12,253 9,684 -97.75%
Tax -929 -1,995 -1,295 -284 -3,168 -3,168 -1,972 -39.37%
NP -897 5,743 4,149 1,734 11,905 9,085 7,712 -
-
NP to SH -900 5,757 4,155 1,731 11,638 9,058 7,693 -
-
Tax Rate 2,903.12% 25.78% 23.79% 14.07% 21.02% 25.85% 20.36% -
Total Cost 465,272 334,609 225,051 102,482 480,744 360,098 240,130 55.23%
-
Net Worth 202,249 208,436 206,958 205,479 203,995 200,960 199,566 0.89%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 202,249 208,436 206,958 205,479 203,995 200,960 199,566 0.89%
NOSH 147,627 147,827 147,827 147,827 147,822 147,827 147,827 -0.08%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -0.19% 1.69% 1.81% 1.66% 2.42% 2.46% 3.11% -
ROE -0.44% 2.76% 2.01% 0.84% 5.71% 4.51% 3.85% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 314.56 230.24 155.05 70.50 333.27 249.84 167.66 51.94%
EPS -0.61 3.89 2.81 1.17 7.87 6.13 5.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.41 1.40 1.39 1.38 1.36 1.35 0.98%
Adjusted Per Share Value based on latest NOSH - 147,827
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 285.58 209.31 140.95 64.09 302.96 227.04 152.42 51.80%
EPS -0.55 3.54 2.56 1.06 7.16 5.57 4.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2438 1.2818 1.2727 1.2636 1.2545 1.2358 1.2273 0.89%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.395 0.54 0.525 0.54 0.45 0.48 0.455 -
P/RPS 0.13 0.23 0.34 0.77 0.14 0.19 0.27 -38.48%
P/EPS -64.79 13.87 18.68 46.12 5.72 7.83 8.74 -
EY -1.54 7.21 5.35 2.17 17.50 12.77 11.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.38 0.38 0.39 0.33 0.35 0.34 -10.03%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 02/03/15 24/11/14 25/08/14 26/05/14 21/02/14 25/11/13 26/08/13 -
Price 0.375 0.51 0.55 0.52 0.53 0.48 0.465 -
P/RPS 0.12 0.22 0.35 0.74 0.16 0.19 0.28 -43.06%
P/EPS -61.51 13.10 19.57 44.41 6.73 7.83 8.94 -
EY -1.63 7.64 5.11 2.25 14.85 12.77 11.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.36 0.39 0.37 0.38 0.35 0.34 -14.20%

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