[KSK] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[KSK] KSK GROUP BERHAD
Announcement Date
11-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 119.24%
YoY- -9.78%
Quarter Report
Latest QR
Upcoming QR
KSK's Result
KSK's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 280,825 286,920 269,728 259,463 257,012 254,966 264,656 4.02%
PBT -9,001 -2,386 5,978 35,045 18,698 32,623 24,574 -
Tax 714 -1,361 -2,741 -11,236 -7,838 -408 18,081 -88.33%
NP -8,287 -3,747 3,237 23,809 10,860 32,215 42,655 -
-
NP to SH -8,287 -3,747 3,237 23,809 10,860 32,215 42,655 -
-
Tax Rate - - 45.85% 32.06% 41.92% 1.25% -73.58% -
Total Cost 289,112 290,667 266,491 235,654 246,152 222,751 222,001 19.19%
-
Net Worth 328,837 343,225 334,735 331,540 299,914 218,644 206,586 36.21%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 328,837 343,225 334,735 331,540 299,914 218,644 206,586 36.21%
NOSH 1,494,035 1,498,800 1,471,363 1,488,062 1,487,671 1,491,435 1,486,236 0.34%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -2.95% -1.31% 1.20% 9.18% 4.23% 12.64% 16.12% -
ROE -2.52% -1.09% 0.97% 7.18% 3.62% 14.73% 20.65% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 18.80 19.14 18.33 17.44 17.28 17.10 17.81 3.66%
EPS -0.56 -0.25 0.22 1.60 0.73 2.16 2.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2201 0.229 0.2275 0.2228 0.2016 0.1466 0.139 35.73%
Adjusted Per Share Value based on latest NOSH - 1,488,062
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 19.30 19.71 18.53 17.83 17.66 17.52 18.18 4.05%
EPS -0.57 -0.26 0.22 1.64 0.75 2.21 2.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2259 0.2358 0.23 0.2278 0.2061 0.1502 0.1419 36.22%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.38 0.41 0.50 0.55 0.69 0.69 0.38 -
P/RPS 2.02 2.14 2.73 3.15 3.99 4.04 2.13 -3.46%
P/EPS -68.51 -164.00 227.27 34.38 94.52 31.94 13.24 -
EY -1.46 -0.61 0.44 2.91 1.06 3.13 7.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.79 2.20 2.47 3.42 4.71 2.73 -26.16%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 30/11/10 30/08/10 11/05/10 23/02/10 29/10/09 27/08/09 -
Price 0.37 0.38 0.44 0.52 0.68 0.75 0.58 -
P/RPS 1.97 1.99 2.40 2.98 3.94 4.39 3.26 -28.45%
P/EPS -66.71 -152.00 200.00 32.50 93.15 34.72 20.21 -
EY -1.50 -0.66 0.50 3.08 1.07 2.88 4.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.66 1.93 2.33 3.37 5.12 4.17 -45.36%

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