[KPSCB] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -103.7%
YoY- -100.52%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 107,002 75,546 67,582 67,902 59,494 60,966 56,475 53.05%
PBT 1,754 2,009 2,423 1,274 1,089 1,683 568 111.91%
Tax -236 -2,193 -791 -1,325 -246 1,096 -28 313.62%
NP 1,518 -184 1,632 -51 843 2,779 540 99.05%
-
NP to SH 1,515 -185 1,635 -31 838 2,775 540 98.79%
-
Tax Rate 13.45% 109.16% 32.65% 104.00% 22.59% -65.12% 4.93% -
Total Cost 105,484 75,730 65,950 67,953 58,651 58,187 55,935 52.58%
-
Net Worth 124,286 136,715 135,982 132,049 122,906 122,632 121,741 1.38%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 124,286 136,715 135,982 132,049 122,906 122,632 121,741 1.38%
NOSH 140,277 142,307 141,206 138,999 139,666 140,151 142,105 -0.85%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 1.42% -0.24% 2.41% -0.08% 1.42% 4.56% 0.96% -
ROE 1.22% -0.14% 1.20% -0.02% 0.68% 2.26% 0.44% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 76.28 53.09 47.86 48.85 42.60 43.50 39.74 54.38%
EPS 1.08 -0.13 1.17 -0.02 0.60 1.98 0.38 100.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.886 0.9607 0.963 0.95 0.88 0.875 0.8567 2.26%
Adjusted Per Share Value based on latest NOSH - 138,999
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 65.80 46.46 41.56 41.76 36.59 37.49 34.73 53.05%
EPS 0.93 -0.11 1.01 -0.02 0.52 1.71 0.33 99.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7643 0.8408 0.8362 0.8121 0.7558 0.7542 0.7487 1.38%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.22 0.26 0.27 0.20 0.17 0.19 0.19 -
P/RPS 0.29 0.49 0.56 0.41 0.40 0.44 0.48 -28.51%
P/EPS 20.37 -200.00 23.32 -896.77 28.33 9.60 50.00 -45.01%
EY 4.91 -0.50 4.29 -0.11 3.53 10.42 2.00 81.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.28 0.21 0.19 0.22 0.22 8.88%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 27/08/07 28/05/07 27/02/07 30/11/06 28/08/06 30/06/06 -
Price 0.23 0.24 0.25 0.30 0.22 0.16 0.19 -
P/RPS 0.30 0.45 0.52 0.61 0.52 0.37 0.48 -26.87%
P/EPS 21.30 -184.62 21.59 -1,345.16 36.67 8.08 50.00 -43.35%
EY 4.70 -0.54 4.63 -0.07 2.73 12.38 2.00 76.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.25 0.26 0.32 0.25 0.18 0.22 11.76%

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