[KSK] QoQ TTM Result on 30-Sep-2007 [#1]

Stock
[KSK] KSK GROUP BERHAD
Announcement Date
14-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -372.23%
YoY- -141.98%
Quarter Report
Latest QR
Upcoming QR
KSK's Result
KSK's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,203,092 1,213,838 1,210,316 1,189,541 1,183,975 1,161,464 1,160,944 2.40%
PBT -314,405 -114,035 -33,966 454 13,381 34,946 48,056 -
Tax 12,616 24,469 2,415 -7,336 -10,853 -10,296 -14,351 -
NP -301,789 -89,566 -31,551 -6,882 2,528 24,650 33,705 -
-
NP to SH -301,789 -89,566 -31,551 -6,882 2,528 24,650 33,705 -
-
Tax Rate - - - 1,615.86% 81.11% 29.46% 29.86% -
Total Cost 1,504,881 1,303,404 1,241,867 1,196,423 1,181,447 1,136,814 1,127,239 21.26%
-
Net Worth 151,993 453,326 480,006 455,345 463,665 556,887 523,630 -56.19%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - 27,441 27,441 27,441 27,441 -
Div Payout % - - - 0.00% 1,085.49% 111.32% 81.42% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 151,993 453,326 480,006 455,345 463,665 556,887 523,630 -56.19%
NOSH 1,488,668 1,486,315 1,490,240 1,494,895 1,500,048 1,502,258 1,499,514 -0.48%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -25.08% -7.38% -2.61% -0.58% 0.21% 2.12% 2.90% -
ROE -198.55% -19.76% -6.57% -1.51% 0.55% 4.43% 6.44% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 80.82 81.67 81.22 79.57 78.93 77.31 77.42 2.90%
EPS -20.27 -6.03 -2.12 -0.46 0.17 1.64 2.25 -
DPS 0.00 0.00 0.00 1.83 1.83 1.83 1.83 -
NAPS 0.1021 0.305 0.3221 0.3046 0.3091 0.3707 0.3492 -55.98%
Adjusted Per Share Value based on latest NOSH - 1,494,895
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 82.66 83.40 83.16 81.73 81.35 79.80 79.77 2.40%
EPS -20.74 -6.15 -2.17 -0.47 0.17 1.69 2.32 -
DPS 0.00 0.00 0.00 1.89 1.89 1.89 1.89 -
NAPS 0.1044 0.3115 0.3298 0.3129 0.3186 0.3826 0.3598 -56.20%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.69 0.77 0.95 1.05 1.06 1.11 1.12 -
P/RPS 0.85 0.94 1.17 1.32 1.34 1.44 1.45 -29.97%
P/EPS -3.40 -12.78 -44.87 -228.08 628.98 67.65 49.83 -
EY -29.38 -7.83 -2.23 -0.44 0.16 1.48 2.01 -
DY 0.00 0.00 0.00 1.74 1.73 1.65 1.63 -
P/NAPS 6.76 2.52 2.95 3.45 3.43 2.99 3.21 64.37%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 06/10/08 30/05/08 25/02/08 14/11/07 29/08/07 07/05/07 08/02/07 -
Price 0.50 0.73 0.86 1.00 1.04 1.13 1.24 -
P/RPS 0.62 0.89 1.06 1.26 1.32 1.46 1.60 -46.87%
P/EPS -2.47 -12.11 -40.62 -217.22 617.11 68.87 55.17 -
EY -40.54 -8.25 -2.46 -0.46 0.16 1.45 1.81 -
DY 0.00 0.00 0.00 1.83 1.76 1.62 1.48 -
P/NAPS 4.90 2.39 2.67 3.28 3.36 3.05 3.55 23.99%

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