[KSK] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[KSK] KSK GROUP BERHAD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 272.55%
YoY- -39.94%
Quarter Report
Latest QR
Upcoming QR
KSK's Result
KSK's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 8,658 295,062 287,131 286,851 280,825 286,920 269,728 -89.83%
PBT 9,877 9,027 20,216 21,125 -9,001 -2,386 5,978 39.63%
Tax 1,255 -1,759 -5,591 -6,826 714 -1,361 -2,741 -
NP 11,132 7,268 14,625 14,299 -8,287 -3,747 3,237 127.32%
-
NP to SH 11,132 7,268 14,625 14,299 -8,287 -3,747 3,237 127.32%
-
Tax Rate -12.71% 19.49% 27.66% 32.31% - - 45.85% -
Total Cost -2,474 287,794 272,506 272,552 289,112 290,667 266,491 -
-
Net Worth 391,356 390,543 390,312 342,205 328,837 343,225 334,735 10.94%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 391,356 390,543 390,312 342,205 328,837 343,225 334,735 10.94%
NOSH 1,496,582 1,483,265 1,486,336 1,489,793 1,494,035 1,498,800 1,471,363 1.13%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 128.57% 2.46% 5.09% 4.98% -2.95% -1.31% 1.20% -
ROE 2.84% 1.86% 3.75% 4.18% -2.52% -1.09% 0.97% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 0.58 19.89 19.32 19.25 18.80 19.14 18.33 -89.93%
EPS 0.75 0.49 0.98 0.96 -0.56 -0.25 0.22 126.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2615 0.2633 0.2626 0.2297 0.2201 0.229 0.2275 9.70%
Adjusted Per Share Value based on latest NOSH - 1,489,793
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 0.59 20.27 19.73 19.71 19.30 19.71 18.53 -89.89%
EPS 0.76 0.50 1.00 0.98 -0.57 -0.26 0.22 128.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2689 0.2683 0.2682 0.2351 0.2259 0.2358 0.23 10.94%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.58 0.47 0.54 0.38 0.38 0.41 0.50 -
P/RPS 100.26 2.36 2.80 1.97 2.02 2.14 2.73 997.63%
P/EPS 77.98 95.92 54.88 39.59 -68.51 -164.00 227.27 -50.89%
EY 1.28 1.04 1.82 2.53 -1.46 -0.61 0.44 103.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 1.79 2.06 1.65 1.73 1.79 2.20 0.60%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 24/11/11 16/08/11 25/05/11 28/02/11 30/11/10 30/08/10 -
Price 0.57 0.47 0.47 0.40 0.37 0.38 0.44 -
P/RPS 98.53 2.36 2.43 2.08 1.97 1.99 2.40 1082.04%
P/EPS 76.63 95.92 47.77 41.68 -66.71 -152.00 200.00 -47.15%
EY 1.30 1.04 2.09 2.40 -1.50 -0.66 0.50 88.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 1.79 1.79 1.74 1.68 1.66 1.93 8.43%

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