[KPSCB] QoQ Quarter Result on 31-Dec-2020 [#4]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
26-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -601.75%
YoY- -4858.88%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 81,801 174,139 193,463 216,478 191,977 96,048 231,491 -49.98%
PBT -833 2,500 3,619 -7,728 2,548 -1,588 853 -
Tax -53 -667 -1,158 -2,624 -601 -169 -341 -71.05%
NP -886 1,833 2,461 -10,352 1,947 -1,757 512 -
-
NP to SH -856 1,831 2,438 -9,769 1,947 -1,631 409 -
-
Tax Rate - 26.68% 32.00% - 23.59% - 39.98% -
Total Cost 82,687 172,306 191,002 226,830 190,030 97,805 230,979 -49.55%
-
Net Worth 264,610 264,610 263,132 263,132 272,001 269,045 270,523 -1.46%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 264,610 264,610 263,132 263,132 272,001 269,045 270,523 -1.46%
NOSH 147,827 147,827 147,827 147,827 147,827 147,827 147,827 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -1.08% 1.05% 1.27% -4.78% 1.01% -1.83% 0.22% -
ROE -0.32% 0.69% 0.93% -3.71% 0.72% -0.61% 0.15% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 55.34 117.80 130.87 146.44 129.87 64.97 156.60 -49.98%
EPS -0.58 1.24 1.65 -6.61 1.32 -1.10 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.79 1.78 1.78 1.84 1.82 1.83 -1.46%
Adjusted Per Share Value based on latest NOSH - 147,827
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 50.25 106.98 118.85 132.98 117.93 59.00 142.21 -49.98%
EPS -0.53 1.12 1.50 -6.00 1.20 -1.00 0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6255 1.6255 1.6164 1.6164 1.6709 1.6528 1.6619 -1.46%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.53 0.52 0.58 0.505 0.44 0.36 0.36 -
P/RPS 0.96 0.44 0.44 0.34 0.34 0.55 0.23 159.01%
P/EPS -91.53 41.98 35.17 -7.64 33.41 -32.63 130.12 -
EY -1.09 2.38 2.84 -13.09 2.99 -3.06 0.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.29 0.33 0.28 0.24 0.20 0.20 31.00%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 29/09/21 25/05/21 26/03/21 27/11/20 27/08/20 29/06/20 -
Price 0.545 0.53 0.565 0.605 0.48 0.41 0.33 -
P/RPS 0.98 0.45 0.43 0.41 0.37 0.63 0.21 178.99%
P/EPS -94.12 42.79 34.26 -9.16 36.44 -37.16 119.27 -
EY -1.06 2.34 2.92 -10.92 2.74 -2.69 0.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.30 0.32 0.34 0.26 0.23 0.18 40.52%

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