[KPSCB] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 757.43%
YoY- 480.17%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 59,494 60,966 56,475 58,252 57,100 56,015 56,496 3.50%
PBT 1,089 1,683 568 4,948 1,074 3,049 -16,274 -
Tax -246 1,096 -28 975 -371 -628 -67 137.80%
NP 843 2,779 540 5,923 703 2,421 -16,341 -
-
NP to SH 838 2,775 540 5,942 693 2,426 -16,341 -
-
Tax Rate 22.59% -65.12% 4.93% -19.70% 34.54% 20.60% - -
Total Cost 58,651 58,187 55,935 52,329 56,397 53,594 72,837 -13.43%
-
Net Worth 122,906 122,632 121,741 119,786 0 79,503 76,712 36.88%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 122,906 122,632 121,741 119,786 0 79,503 76,712 36.88%
NOSH 139,666 140,151 142,105 140,281 143,333 140,465 140,242 -0.27%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 1.42% 4.56% 0.96% 10.17% 1.23% 4.32% -28.92% -
ROE 0.68% 2.26% 0.44% 4.96% 0.00% 3.05% -21.30% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 42.60 43.50 39.74 41.53 39.84 39.88 40.28 3.80%
EPS 0.60 1.98 0.38 4.23 0.51 1.73 -11.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.875 0.8567 0.8539 0.00 0.566 0.547 37.25%
Adjusted Per Share Value based on latest NOSH - 140,281
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 36.59 37.49 34.73 35.82 35.11 34.45 34.74 3.51%
EPS 0.52 1.71 0.33 3.65 0.43 1.49 -10.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7558 0.7542 0.7487 0.7366 0.00 0.4889 0.4718 36.86%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.17 0.19 0.19 0.18 0.22 0.20 0.31 -
P/RPS 0.40 0.44 0.48 0.43 0.55 0.50 0.77 -35.35%
P/EPS 28.33 9.60 50.00 4.25 45.50 11.58 -2.66 -
EY 3.53 10.42 2.00 23.53 2.20 8.64 -37.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.22 0.22 0.21 0.00 0.35 0.57 -51.89%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 28/08/06 30/06/06 28/02/06 30/11/05 30/08/05 30/05/05 -
Price 0.22 0.16 0.19 0.19 0.18 0.22 0.23 -
P/RPS 0.52 0.37 0.48 0.46 0.45 0.55 0.57 -5.93%
P/EPS 36.67 8.08 50.00 4.49 37.23 12.74 -1.97 -
EY 2.73 12.38 2.00 22.29 2.69 7.85 -50.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.18 0.22 0.22 0.00 0.39 0.42 -29.21%

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