[KSK] QoQ Quarter Result on 31-Dec-2005 [#2]

Stock
[KSK] KSK GROUP BERHAD
Announcement Date
20-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- -46.95%
YoY- -39.54%
Quarter Report
Latest QR
Upcoming QR
KSK's Result
KSK's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 28/09/05 30/06/05 CAGR
Revenue 285,185 296,273 297,949 293,474 278,639 278,639 309,024 -6.21%
PBT 33,845 -97,992 59,379 28,464 52,865 52,865 76,002 -47.59%
Tax -10,084 29,244 -17,725 -8,738 -15,678 -15,678 -15,985 -30.78%
NP 23,761 -68,748 41,654 19,726 37,187 37,187 60,017 -52.29%
-
NP to SH 23,761 -68,748 41,654 19,726 37,187 37,187 60,017 -52.29%
-
Tax Rate 29.79% - 29.85% 30.70% 29.66% 29.66% 21.03% -
Total Cost 261,424 365,021 256,295 273,748 241,452 241,452 249,007 3.96%
-
Net Worth 508,154 502,697 551,241 508,243 490,328 0 550,956 -6.25%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 28/09/05 30/06/05 CAGR
Div - - - - 135,402 - - -
Div Payout % - - - - 364.11% - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 28/09/05 30/06/05 CAGR
Net Worth 508,154 502,697 551,241 508,243 490,328 0 550,956 -6.25%
NOSH 1,503,860 1,498,800 1,498,345 1,494,393 1,499,475 1,499,475 1,500,425 0.18%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 28/09/05 30/06/05 CAGR
NP Margin 8.33% -23.20% 13.98% 6.72% 13.35% 13.35% 19.42% -
ROE 4.68% -13.68% 7.56% 3.88% 7.58% 0.00% 10.89% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 28/09/05 30/06/05 CAGR
RPS 18.96 19.77 19.89 19.64 18.58 18.58 20.60 -6.41%
EPS 1.58 -4.58 2.78 1.32 2.48 2.48 4.00 -52.37%
DPS 0.00 0.00 0.00 0.00 9.03 0.00 0.00 -
NAPS 0.3379 0.3354 0.3679 0.3401 0.327 0.00 0.3672 -6.42%
Adjusted Per Share Value based on latest NOSH - 1,494,393
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 28/09/05 30/06/05 CAGR
RPS 19.60 20.36 20.47 20.16 19.15 19.15 21.23 -6.18%
EPS 1.63 -4.72 2.86 1.36 2.56 2.56 4.12 -52.31%
DPS 0.00 0.00 0.00 0.00 9.30 0.00 0.00 -
NAPS 0.3492 0.3454 0.3788 0.3492 0.3369 0.00 0.3786 -6.25%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 28/09/05 30/06/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 28/09/05 30/06/05 -
Price 1.14 1.25 1.25 1.23 1.10 1.10 1.18 -
P/RPS 6.01 6.32 6.29 6.26 5.92 5.92 5.73 3.88%
P/EPS 72.15 -27.25 44.96 93.18 44.35 44.35 29.50 104.27%
EY 1.39 -3.67 2.22 1.07 2.25 2.25 3.39 -50.93%
DY 0.00 0.00 0.00 0.00 8.21 0.00 0.00 -
P/NAPS 3.37 3.73 3.40 3.62 3.36 0.00 3.21 3.96%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 28/09/05 30/06/05 CAGR
Date 08/11/06 29/08/06 15/05/06 20/02/06 09/11/05 - 09/09/05 -
Price 1.18 1.17 1.28 1.33 1.12 0.00 1.18 -
P/RPS 6.22 5.92 6.44 6.77 6.03 0.00 5.73 6.77%
P/EPS 74.68 -25.51 46.04 100.76 45.16 0.00 29.50 109.97%
EY 1.34 -3.92 2.17 0.99 2.21 0.00 3.39 -52.35%
DY 0.00 0.00 0.00 0.00 8.06 0.00 0.00 -
P/NAPS 3.49 3.49 3.48 3.91 3.43 0.00 3.21 6.90%

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