[KPSCB] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -11.35%
YoY- 4432.26%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 68,345 73,287 86,182 78,956 107,002 75,546 67,582 0.74%
PBT 4,637 2,876 2,094 1,628 1,754 2,009 2,423 53.96%
Tax -1,154 -460 -319 -282 -236 -2,193 -791 28.54%
NP 3,483 2,416 1,775 1,346 1,518 -184 1,632 65.53%
-
NP to SH 3,483 2,413 1,774 1,343 1,515 -185 1,635 65.33%
-
Tax Rate 24.89% 15.99% 15.23% 17.32% 13.45% 109.16% 32.65% -
Total Cost 64,862 70,871 84,407 77,610 105,484 75,730 65,950 -1.09%
-
Net Worth 144,591 141,819 138,963 135,321 124,286 136,715 135,982 4.16%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 144,591 141,819 138,963 135,321 124,286 136,715 135,982 4.16%
NOSH 147,542 148,036 147,833 145,507 140,277 142,307 141,206 2.96%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.10% 3.30% 2.06% 1.70% 1.42% -0.24% 2.41% -
ROE 2.41% 1.70% 1.28% 0.99% 1.22% -0.14% 1.20% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 46.32 49.51 58.30 54.26 76.28 53.09 47.86 -2.15%
EPS 2.31 1.63 1.20 0.92 1.08 -0.13 1.17 57.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.958 0.94 0.93 0.886 0.9607 0.963 1.17%
Adjusted Per Share Value based on latest NOSH - 145,507
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 42.03 45.07 53.00 48.56 65.80 46.46 41.56 0.75%
EPS 2.14 1.48 1.09 0.83 0.93 -0.11 1.01 64.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8892 0.8721 0.8546 0.8322 0.7643 0.8408 0.8362 4.17%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.15 0.16 0.18 0.21 0.22 0.26 0.27 -
P/RPS 0.32 0.32 0.31 0.39 0.29 0.49 0.56 -31.06%
P/EPS 6.35 9.82 15.00 22.75 20.37 -200.00 23.32 -57.88%
EY 15.74 10.19 6.67 4.40 4.91 -0.50 4.29 137.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.17 0.19 0.23 0.25 0.27 0.28 -33.96%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 28/08/08 30/05/08 28/02/08 29/11/07 27/08/07 28/05/07 -
Price 0.11 0.14 0.15 0.18 0.23 0.24 0.25 -
P/RPS 0.24 0.28 0.26 0.33 0.30 0.45 0.52 -40.19%
P/EPS 4.66 8.59 12.50 19.50 21.30 -184.62 21.59 -63.91%
EY 21.46 11.64 8.00 5.13 4.70 -0.54 4.63 177.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.15 0.16 0.19 0.26 0.25 0.26 -43.55%

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