[KSK] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[KSK] KSK GROUP BERHAD
Announcement Date
07-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 23463.39%
YoY- 203.84%
Quarter Report
Latest QR
Upcoming QR
KSK's Result
KSK's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 257,012 254,966 264,656 280,623 287,945 304,495 308,038 -11.34%
PBT 18,698 32,623 24,574 26,458 116 -12,080 -319,927 -
Tax -7,838 -408 18,081 -67 -4 -28 16,834 -
NP 10,860 32,215 42,655 26,391 112 -12,108 -303,093 -
-
NP to SH 10,860 32,215 42,655 26,391 112 -12,108 -303,093 -
-
Tax Rate 41.92% 1.25% -73.58% 0.25% 3.45% - - -
Total Cost 246,152 222,751 222,001 254,232 287,833 316,603 611,131 -45.36%
-
Net Worth 299,914 218,644 206,586 164,906 104,160 140,811 151,993 57.12%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 299,914 218,644 206,586 164,906 104,160 140,811 151,993 57.12%
NOSH 1,487,671 1,491,435 1,486,236 1,491,016 1,120,000 1,494,814 1,488,668 -0.04%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 4.23% 12.64% 16.12% 9.40% 0.04% -3.98% -98.39% -
ROE 3.62% 14.73% 20.65% 16.00% 0.11% -8.60% -199.41% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 17.28 17.10 17.81 18.82 25.71 20.37 20.69 -11.28%
EPS 0.73 2.16 2.87 1.77 0.01 -0.81 -20.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2016 0.1466 0.139 0.1106 0.093 0.0942 0.1021 57.19%
Adjusted Per Share Value based on latest NOSH - 1,491,016
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 17.66 17.52 18.18 19.28 19.78 20.92 21.17 -11.35%
EPS 0.75 2.21 2.93 1.81 0.01 -0.83 -20.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2061 0.1502 0.1419 0.1133 0.0716 0.0968 0.1044 57.17%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.69 0.69 0.38 0.25 0.33 0.49 0.69 -
P/RPS 3.99 4.04 2.13 1.33 1.28 2.41 3.33 12.77%
P/EPS 94.52 31.94 13.24 14.12 3,300.00 -60.49 -3.39 -
EY 1.06 3.13 7.55 7.08 0.03 -1.65 -29.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.42 4.71 2.73 2.26 3.55 5.20 6.76 -36.42%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 29/10/09 27/08/09 07/05/09 27/02/09 27/11/08 06/10/08 -
Price 0.68 0.75 0.58 0.36 0.37 0.20 0.50 -
P/RPS 3.94 4.39 3.26 1.91 1.44 0.98 2.42 38.27%
P/EPS 93.15 34.72 20.21 20.34 3,700.00 -24.69 -2.46 -
EY 1.07 2.88 4.95 4.92 0.03 -4.05 -40.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.37 5.12 4.17 3.25 3.98 2.12 4.90 -22.03%

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