[KSK] QoQ Quarter Result on 31-Mar-2007 [#3]

Stock
[KSK] KSK GROUP BERHAD
Announcement Date
07-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -11.98%
YoY- -21.74%
Quarter Report
Latest QR
Upcoming QR
KSK's Result
KSK's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 302,312 290,751 318,784 298,469 281,537 285,185 296,273 1.35%
PBT 18,404 20,918 -119,557 46,269 52,824 33,845 -97,992 -
Tax -6,035 -6,567 28,687 -13,670 -15,786 -10,084 29,244 -
NP 12,369 14,351 -90,870 32,599 37,038 23,761 -68,748 -
-
NP to SH 12,369 14,351 -90,870 32,599 37,038 23,761 -68,748 -
-
Tax Rate 32.79% 31.39% - 29.54% 29.88% 29.79% - -
Total Cost 289,943 276,400 409,654 265,870 244,499 261,424 365,021 -14.19%
-
Net Worth 480,006 455,345 463,665 556,887 523,630 508,154 502,697 -3.02%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - 27,441 - - -
Div Payout % - - - - 74.09% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 480,006 455,345 463,665 556,887 523,630 508,154 502,697 -3.02%
NOSH 1,490,240 1,494,895 1,500,048 1,502,258 1,499,514 1,503,860 1,498,800 -0.38%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 4.09% 4.94% -28.51% 10.92% 13.16% 8.33% -23.20% -
ROE 2.58% 3.15% -19.60% 5.85% 7.07% 4.68% -13.68% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 20.29 19.45 21.25 19.87 18.78 18.96 19.77 1.74%
EPS 0.83 0.96 -6.06 2.17 2.47 1.58 -4.58 -
DPS 0.00 0.00 0.00 0.00 1.83 0.00 0.00 -
NAPS 0.3221 0.3046 0.3091 0.3707 0.3492 0.3379 0.3354 -2.65%
Adjusted Per Share Value based on latest NOSH - 1,502,258
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 20.77 19.98 21.90 20.51 19.34 19.60 20.36 1.33%
EPS 0.85 0.99 -6.24 2.24 2.54 1.63 -4.72 -
DPS 0.00 0.00 0.00 0.00 1.89 0.00 0.00 -
NAPS 0.3298 0.3129 0.3186 0.3826 0.3598 0.3492 0.3454 -3.02%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.95 1.05 1.06 1.11 1.12 1.14 1.25 -
P/RPS 4.68 5.40 4.99 5.59 5.97 6.01 6.32 -18.10%
P/EPS 114.46 109.38 -17.50 51.15 45.34 72.15 -27.25 -
EY 0.87 0.91 -5.71 1.95 2.21 1.39 -3.67 -
DY 0.00 0.00 0.00 0.00 1.63 0.00 0.00 -
P/NAPS 2.95 3.45 3.43 2.99 3.21 3.37 3.73 -14.44%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 14/11/07 29/08/07 07/05/07 08/02/07 08/11/06 29/08/06 -
Price 0.86 1.00 1.04 1.13 1.24 1.18 1.17 -
P/RPS 4.24 5.14 4.89 5.69 6.60 6.22 5.92 -19.90%
P/EPS 103.61 104.17 -17.17 52.07 50.20 74.68 -25.51 -
EY 0.97 0.96 -5.82 1.92 1.99 1.34 -3.92 -
DY 0.00 0.00 0.00 0.00 1.48 0.00 0.00 -
P/NAPS 2.67 3.28 3.36 3.05 3.55 3.49 3.49 -16.31%

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