[KSK] QoQ TTM Result on 31-Mar-2005 [#3]

Stock
[KSK] KSK GROUP BERHAD
Announcement Date
16-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 152.26%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KSK's Result
KSK's Financial Summary
View:
Show?
TTM Result
30/09/05 28/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 1,207,149 1,126,705 848,066 539,042 198,195 0 -
PBT 223,975 198,432 145,567 69,565 27,322 0 -
Tax -64,052 -58,927 -43,249 -27,264 -10,553 0 -
NP 159,923 139,505 102,318 42,301 16,769 0 -
-
NP to SH 159,923 139,505 102,318 42,301 16,769 0 -
-
Tax Rate 28.60% 29.70% 29.71% 39.19% 38.62% - -
Total Cost 1,047,226 987,200 745,748 496,741 181,426 0 -
-
Net Worth 490,328 0 550,956 201,974 147,001 0 -
Dividend
30/09/05 28/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 135,402 - - - - - -
Div Payout % 84.67% - - - - - -
Equity
30/09/05 28/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 490,328 0 550,956 201,974 147,001 0 -
NOSH 1,499,475 1,499,475 1,500,425 616,714 471,459 0 -
Ratio Analysis
30/09/05 28/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 13.25% 12.38% 12.06% 7.85% 8.46% 0.00% -
ROE 32.62% 0.00% 18.57% 20.94% 11.41% 0.00% -
Per Share
30/09/05 28/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 80.50 75.14 56.52 87.41 42.04 0.00 -
EPS 10.67 9.30 6.82 6.86 3.56 0.00 -
DPS 9.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.327 0.00 0.3672 0.3275 0.3118 0.00 -
Adjusted Per Share Value based on latest NOSH - 616,714
30/09/05 28/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 82.94 77.42 58.27 37.04 13.62 0.00 -
EPS 10.99 9.59 7.03 2.91 1.15 0.00 -
DPS 9.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3369 0.00 0.3786 0.1388 0.101 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/05 28/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/09/05 28/09/05 30/06/05 31/03/05 - - -
Price 1.10 1.10 1.18 1.26 0.00 0.00 -
P/RPS 1.37 1.46 2.09 1.44 0.00 0.00 -
P/EPS 10.31 11.82 17.30 18.37 0.00 0.00 -
EY 9.70 8.46 5.78 5.44 0.00 0.00 -
DY 8.21 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.36 0.00 3.21 3.85 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 28/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 -

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