[KSK] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[KSK] KSK GROUP BERHAD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 3467.61%
YoY- 11365.65%
Quarter Report
Latest QR
Upcoming QR
KSK's Result
KSK's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 41,436 29,891 22,131 313,600 10,835 10,962 8,658 184.26%
PBT -6,959 -9,831 -7,637 847,791 34,432 -8,367 9,877 -
Tax 1,364 -329 -310 -14,468 -11,074 32,970 1,255 5.71%
NP -5,595 -10,160 -7,947 833,323 23,358 24,603 11,132 -
-
NP to SH -1,892 -6,457 -7,947 833,323 23,358 24,603 11,132 -
-
Tax Rate - - - 1.71% 32.16% - -12.71% -
Total Cost 47,031 40,051 30,078 -519,723 -12,523 -13,641 -2,474 -
-
Net Worth 1,125,303 1,165,713 1,170,308 1,209,105 439,487 413,926 391,356 102.33%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 29,988 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,125,303 1,165,713 1,170,308 1,209,105 439,487 413,926 391,356 102.33%
NOSH 1,455,384 1,501,627 1,499,434 1,500,131 1,487,770 1,491,090 1,496,582 -1.84%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -13.50% -33.99% -35.91% 265.73% 215.58% 224.44% 128.57% -
ROE -0.17% -0.55% -0.68% 68.92% 5.31% 5.94% 2.84% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.85 1.99 1.48 20.90 0.73 0.74 0.58 189.31%
EPS -0.13 -0.43 -0.53 55.55 1.57 1.65 0.75 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.7732 0.7763 0.7805 0.806 0.2954 0.2776 0.2615 106.14%
Adjusted Per Share Value based on latest NOSH - 1,500,131
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.85 2.05 1.52 21.55 0.74 0.75 0.59 186.03%
EPS -0.13 -0.44 -0.55 57.26 1.60 1.69 0.76 -
DPS 0.00 0.00 2.06 0.00 0.00 0.00 0.00 -
NAPS 0.7732 0.801 0.8041 0.8308 0.302 0.2844 0.2689 102.33%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.615 0.615 0.62 0.65 0.67 0.54 0.58 -
P/RPS 21.60 30.90 42.01 3.11 92.00 73.45 100.26 -64.09%
P/EPS -473.08 -143.02 -116.98 1.17 42.68 32.73 77.98 -
EY -0.21 -0.70 -0.85 85.46 2.34 3.06 1.28 -
DY 0.00 0.00 3.23 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.79 0.79 0.81 2.27 1.95 2.22 -49.39%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 20/05/13 25/02/13 26/11/12 29/08/12 17/05/12 27/02/12 -
Price 0.63 0.615 0.585 0.65 0.68 0.55 0.57 -
P/RPS 22.13 30.90 39.64 3.11 93.37 74.81 98.53 -63.08%
P/EPS -484.62 -143.02 -110.38 1.17 43.31 33.33 76.63 -
EY -0.21 -0.70 -0.91 85.46 2.31 3.00 1.30 -
DY 0.00 0.00 3.42 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.79 0.75 0.81 2.30 1.98 2.18 -48.34%

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