[KSK] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[KSK] KSK GROUP BERHAD
Announcement Date
17-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 121.01%
YoY- 72.06%
Quarter Report
Latest QR
Upcoming QR
KSK's Result
KSK's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 22,131 313,600 10,835 10,962 8,658 295,062 287,131 -81.74%
PBT -7,637 847,791 34,432 -8,367 9,877 9,027 20,216 -
Tax -310 -14,468 -11,074 32,970 1,255 -1,759 -5,591 -85.33%
NP -7,947 833,323 23,358 24,603 11,132 7,268 14,625 -
-
NP to SH -7,947 833,323 23,358 24,603 11,132 7,268 14,625 -
-
Tax Rate - 1.71% 32.16% - -12.71% 19.49% 27.66% -
Total Cost 30,078 -519,723 -12,523 -13,641 -2,474 287,794 272,506 -76.83%
-
Net Worth 1,170,308 1,209,105 439,487 413,926 391,356 390,543 390,312 107.24%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 29,988 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,170,308 1,209,105 439,487 413,926 391,356 390,543 390,312 107.24%
NOSH 1,499,434 1,500,131 1,487,770 1,491,090 1,496,582 1,483,265 1,486,336 0.58%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -35.91% 265.73% 215.58% 224.44% 128.57% 2.46% 5.09% -
ROE -0.68% 68.92% 5.31% 5.94% 2.84% 1.86% 3.75% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1.48 20.90 0.73 0.74 0.58 19.89 19.32 -81.82%
EPS -0.53 55.55 1.57 1.65 0.75 0.49 0.98 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7805 0.806 0.2954 0.2776 0.2615 0.2633 0.2626 106.04%
Adjusted Per Share Value based on latest NOSH - 1,491,090
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1.52 21.55 0.74 0.75 0.59 20.27 19.73 -81.75%
EPS -0.55 57.26 1.60 1.69 0.76 0.50 1.00 -
DPS 2.06 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8041 0.8308 0.302 0.2844 0.2689 0.2683 0.2682 107.23%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.62 0.65 0.67 0.54 0.58 0.47 0.54 -
P/RPS 42.01 3.11 92.00 73.45 100.26 2.36 2.80 503.34%
P/EPS -116.98 1.17 42.68 32.73 77.98 95.92 54.88 -
EY -0.85 85.46 2.34 3.06 1.28 1.04 1.82 -
DY 3.23 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.81 2.27 1.95 2.22 1.79 2.06 -47.06%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 26/11/12 29/08/12 17/05/12 27/02/12 24/11/11 16/08/11 -
Price 0.585 0.65 0.68 0.55 0.57 0.47 0.47 -
P/RPS 39.64 3.11 93.37 74.81 98.53 2.36 2.43 537.78%
P/EPS -110.38 1.17 43.31 33.33 76.63 95.92 47.77 -
EY -0.91 85.46 2.31 3.00 1.30 1.04 2.09 -
DY 3.42 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.81 2.30 1.98 2.18 1.79 1.79 -43.85%

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