[KPSCB] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -10.21%
YoY- 192.95%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 59,389 68,134 65,222 62,494 73,281 81,397 73,029 -12.82%
PBT -1,420 3,247 2,483 987 -1,504 2,567 3,744 -
Tax -143 -582 -425 -433 2,121 -850 -1,312 -77.02%
NP -1,563 2,665 2,058 554 617 1,717 2,432 -
-
NP to SH -1,563 2,665 2,058 554 617 1,717 2,432 -
-
Tax Rate - 17.92% 17.12% 43.87% - 33.11% 35.04% -
Total Cost 60,952 65,469 63,164 61,940 72,664 79,680 70,597 -9.28%
-
Net Worth 92,384 99,562 96,503 79,775 87,020 71,643 69,229 21.10%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 92,384 99,562 96,503 79,775 87,020 71,643 69,229 21.10%
NOSH 139,553 138,802 139,054 138,499 139,009 138,467 138,181 0.65%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -2.63% 3.91% 3.16% 0.89% 0.84% 2.11% 3.33% -
ROE -1.69% 2.68% 2.13% 0.69% 0.71% 2.40% 3.51% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 42.56 49.09 46.90 45.12 52.72 58.78 52.85 -13.38%
EPS -1.12 1.92 1.48 0.40 0.45 1.24 1.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.662 0.7173 0.694 0.576 0.626 0.5174 0.501 20.31%
Adjusted Per Share Value based on latest NOSH - 138,499
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 36.52 41.90 40.11 38.43 45.07 50.06 44.91 -12.82%
EPS -0.96 1.64 1.27 0.34 0.38 1.06 1.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5681 0.6123 0.5935 0.4906 0.5351 0.4406 0.4257 21.10%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.37 0.36 0.40 0.54 0.60 0.51 0.51 -
P/RPS 0.87 0.73 0.85 1.20 1.14 0.87 0.96 -6.32%
P/EPS -33.04 18.75 27.03 135.00 135.18 41.13 28.98 -
EY -3.03 5.33 3.70 0.74 0.74 2.43 3.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.50 0.58 0.94 0.96 0.99 1.02 -32.82%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/03/05 29/11/04 17/08/04 31/05/04 27/02/04 28/11/03 21/08/03 -
Price 0.31 0.37 0.35 0.43 0.58 0.57 0.56 -
P/RPS 0.73 0.75 0.75 0.95 1.10 0.97 1.06 -21.92%
P/EPS -27.68 19.27 23.65 107.50 130.67 45.97 31.82 -
EY -3.61 5.19 4.23 0.93 0.77 2.18 3.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.52 0.50 0.75 0.93 1.10 1.12 -43.80%

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