[KSK] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[KSK] KSK GROUP BERHAD
Announcement Date
29-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -24.48%
YoY- 366.06%
Quarter Report
Latest QR
Upcoming QR
KSK's Result
KSK's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 269,728 259,463 257,012 254,966 264,656 280,623 287,945 -4.27%
PBT 5,978 35,045 18,698 32,623 24,574 26,458 116 1294.87%
Tax -2,741 -11,236 -7,838 -408 18,081 -67 -4 7766.10%
NP 3,237 23,809 10,860 32,215 42,655 26,391 112 847.60%
-
NP to SH 3,237 23,809 10,860 32,215 42,655 26,391 112 847.60%
-
Tax Rate 45.85% 32.06% 41.92% 1.25% -73.58% 0.25% 3.45% -
Total Cost 266,491 235,654 246,152 222,751 222,001 254,232 287,833 -5.01%
-
Net Worth 334,735 331,540 299,914 218,644 206,586 164,906 104,160 118.23%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 334,735 331,540 299,914 218,644 206,586 164,906 104,160 118.23%
NOSH 1,471,363 1,488,062 1,487,671 1,491,435 1,486,236 1,491,016 1,120,000 20.01%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 1.20% 9.18% 4.23% 12.64% 16.12% 9.40% 0.04% -
ROE 0.97% 7.18% 3.62% 14.73% 20.65% 16.00% 0.11% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 18.33 17.44 17.28 17.10 17.81 18.82 25.71 -20.24%
EPS 0.22 1.60 0.73 2.16 2.87 1.77 0.01 689.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2275 0.2228 0.2016 0.1466 0.139 0.1106 0.093 81.84%
Adjusted Per Share Value based on latest NOSH - 1,491,435
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 18.53 17.83 17.66 17.52 18.18 19.28 19.78 -4.27%
EPS 0.22 1.64 0.75 2.21 2.93 1.81 0.01 689.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.2278 0.2061 0.1502 0.1419 0.1133 0.0716 118.17%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.50 0.55 0.69 0.69 0.38 0.25 0.33 -
P/RPS 2.73 3.15 3.99 4.04 2.13 1.33 1.28 65.92%
P/EPS 227.27 34.38 94.52 31.94 13.24 14.12 3,300.00 -83.28%
EY 0.44 2.91 1.06 3.13 7.55 7.08 0.03 502.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 2.47 3.42 4.71 2.73 2.26 3.55 -27.37%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 11/05/10 23/02/10 29/10/09 27/08/09 07/05/09 27/02/09 -
Price 0.44 0.52 0.68 0.75 0.58 0.36 0.37 -
P/RPS 2.40 2.98 3.94 4.39 3.26 1.91 1.44 40.70%
P/EPS 200.00 32.50 93.15 34.72 20.21 20.34 3,700.00 -85.78%
EY 0.50 3.08 1.07 2.88 4.95 4.92 0.03 555.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 2.33 3.37 5.12 4.17 3.25 3.98 -38.35%

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