[KPSCB] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
21-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 40.82%
YoY- -36.05%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 CAGR
Revenue 62,494 73,281 81,397 73,029 63,056 41,095 26,668 82.43%
PBT 987 -1,504 2,567 3,744 2,908 856 5,091 -68.59%
Tax -433 2,121 -850 -1,312 -1,181 61 -1,288 -53.68%
NP 554 617 1,717 2,432 1,727 917 3,803 -74.33%
-
NP to SH 554 617 1,717 2,432 1,727 917 3,803 -74.33%
-
Tax Rate 43.87% - 33.11% 35.04% 40.61% -7.13% 25.30% -
Total Cost 61,940 72,664 79,680 70,597 61,329 40,178 22,865 102.09%
-
Net Worth 79,775 87,020 71,643 69,229 66,247 64,467 0 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 CAGR
Net Worth 79,775 87,020 71,643 69,229 66,247 64,467 0 -
NOSH 138,499 139,009 138,467 138,181 138,160 138,939 59,344 81.90%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 CAGR
NP Margin 0.89% 0.84% 2.11% 3.33% 2.74% 2.23% 14.26% -
ROE 0.69% 0.71% 2.40% 3.51% 2.61% 1.42% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 CAGR
RPS 45.12 52.72 58.78 52.85 45.64 29.58 44.94 0.28%
EPS 0.40 0.45 1.24 1.76 1.25 0.66 19.21 -93.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.576 0.626 0.5174 0.501 0.4795 0.464 0.00 -
Adjusted Per Share Value based on latest NOSH - 138,181
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 CAGR
RPS 38.43 45.07 50.06 44.91 38.78 25.27 16.40 82.42%
EPS 0.34 0.38 1.06 1.50 1.06 0.56 2.34 -74.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4906 0.5351 0.4406 0.4257 0.4074 0.3965 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 -
Price 0.54 0.60 0.51 0.51 0.49 0.56 0.95 -
P/RPS 1.20 1.14 0.87 0.96 1.07 1.89 2.11 -32.86%
P/EPS 135.00 135.18 41.13 28.98 39.20 84.85 14.82 375.76%
EY 0.74 0.74 2.43 3.45 2.55 1.18 6.75 -79.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.96 0.99 1.02 1.02 1.21 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 CAGR
Date 31/05/04 27/02/04 28/11/03 21/08/03 29/05/03 27/02/03 16/01/03 -
Price 0.43 0.58 0.57 0.56 0.52 0.51 0.67 -
P/RPS 0.95 1.10 0.97 1.06 1.14 1.72 1.49 -27.22%
P/EPS 107.50 130.67 45.97 31.82 41.60 77.27 10.46 418.06%
EY 0.93 0.77 2.18 3.14 2.40 1.29 9.56 -80.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.93 1.10 1.12 1.08 1.10 0.00 -

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