[KPSCB] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 5374.19%
YoY- 202.78%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 78,956 107,002 75,546 67,582 67,902 59,494 60,966 18.75%
PBT 1,628 1,754 2,009 2,423 1,274 1,089 1,683 -2.18%
Tax -282 -236 -2,193 -791 -1,325 -246 1,096 -
NP 1,346 1,518 -184 1,632 -51 843 2,779 -38.24%
-
NP to SH 1,343 1,515 -185 1,635 -31 838 2,775 -38.27%
-
Tax Rate 17.32% 13.45% 109.16% 32.65% 104.00% 22.59% -65.12% -
Total Cost 77,610 105,484 75,730 65,950 67,953 58,651 58,187 21.10%
-
Net Worth 135,321 124,286 136,715 135,982 132,049 122,906 122,632 6.76%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 135,321 124,286 136,715 135,982 132,049 122,906 122,632 6.76%
NOSH 145,507 140,277 142,307 141,206 138,999 139,666 140,151 2.52%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 1.70% 1.42% -0.24% 2.41% -0.08% 1.42% 4.56% -
ROE 0.99% 1.22% -0.14% 1.20% -0.02% 0.68% 2.26% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 54.26 76.28 53.09 47.86 48.85 42.60 43.50 15.82%
EPS 0.92 1.08 -0.13 1.17 -0.02 0.60 1.98 -39.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.886 0.9607 0.963 0.95 0.88 0.875 4.13%
Adjusted Per Share Value based on latest NOSH - 141,206
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 48.56 65.80 46.46 41.56 41.76 36.59 37.49 18.76%
EPS 0.83 0.93 -0.11 1.01 -0.02 0.52 1.71 -38.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8322 0.7643 0.8408 0.8362 0.8121 0.7558 0.7542 6.76%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.21 0.22 0.26 0.27 0.20 0.17 0.19 -
P/RPS 0.39 0.29 0.49 0.56 0.41 0.40 0.44 -7.70%
P/EPS 22.75 20.37 -200.00 23.32 -896.77 28.33 9.60 77.46%
EY 4.40 4.91 -0.50 4.29 -0.11 3.53 10.42 -43.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.25 0.27 0.28 0.21 0.19 0.22 2.99%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 29/11/07 27/08/07 28/05/07 27/02/07 30/11/06 28/08/06 -
Price 0.18 0.23 0.24 0.25 0.30 0.22 0.16 -
P/RPS 0.33 0.30 0.45 0.52 0.61 0.52 0.37 -7.32%
P/EPS 19.50 21.30 -184.62 21.59 -1,345.16 36.67 8.08 79.63%
EY 5.13 4.70 -0.54 4.63 -0.07 2.73 12.38 -44.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.26 0.25 0.26 0.32 0.25 0.18 3.66%

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