[KPSCB] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -29.4%
YoY- 181.92%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 65,222 62,494 73,281 81,397 73,029 63,056 41,095 36.10%
PBT 2,483 987 -1,504 2,567 3,744 2,908 856 103.52%
Tax -425 -433 2,121 -850 -1,312 -1,181 61 -
NP 2,058 554 617 1,717 2,432 1,727 917 71.50%
-
NP to SH 2,058 554 617 1,717 2,432 1,727 917 71.50%
-
Tax Rate 17.12% 43.87% - 33.11% 35.04% 40.61% -7.13% -
Total Cost 63,164 61,940 72,664 79,680 70,597 61,329 40,178 35.24%
-
Net Worth 96,503 79,775 87,020 71,643 69,229 66,247 64,467 30.89%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 96,503 79,775 87,020 71,643 69,229 66,247 64,467 30.89%
NOSH 139,054 138,499 139,009 138,467 138,181 138,160 138,939 0.05%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 3.16% 0.89% 0.84% 2.11% 3.33% 2.74% 2.23% -
ROE 2.13% 0.69% 0.71% 2.40% 3.51% 2.61% 1.42% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 46.90 45.12 52.72 58.78 52.85 45.64 29.58 36.01%
EPS 1.48 0.40 0.45 1.24 1.76 1.25 0.66 71.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.694 0.576 0.626 0.5174 0.501 0.4795 0.464 30.81%
Adjusted Per Share Value based on latest NOSH - 138,467
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 40.11 38.43 45.07 50.06 44.91 38.78 25.27 36.10%
EPS 1.27 0.34 0.38 1.06 1.50 1.06 0.56 72.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5935 0.4906 0.5351 0.4406 0.4257 0.4074 0.3965 30.88%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.40 0.54 0.60 0.51 0.51 0.49 0.56 -
P/RPS 0.85 1.20 1.14 0.87 0.96 1.07 1.89 -41.32%
P/EPS 27.03 135.00 135.18 41.13 28.98 39.20 84.85 -53.38%
EY 3.70 0.74 0.74 2.43 3.45 2.55 1.18 114.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.94 0.96 0.99 1.02 1.02 1.21 -38.77%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 17/08/04 31/05/04 27/02/04 28/11/03 21/08/03 29/05/03 27/02/03 -
Price 0.35 0.43 0.58 0.57 0.56 0.52 0.51 -
P/RPS 0.75 0.95 1.10 0.97 1.06 1.14 1.72 -42.52%
P/EPS 23.65 107.50 130.67 45.97 31.82 41.60 77.27 -54.61%
EY 4.23 0.93 0.77 2.18 3.14 2.40 1.29 120.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.75 0.93 1.10 1.12 1.08 1.10 -40.91%

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