[KPS] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -19.88%
YoY- -74.14%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 401,056 339,248 308,887 216,434 206,299 243,818 236,226 42.45%
PBT -124,324 -111,380 -122,080 -24,715 -10,848 1,294 6,679 -
Tax -4,739 -4,624 -696 37,335 28,558 18,642 17,195 -
NP -129,063 -116,004 -122,776 12,620 17,710 19,936 23,874 -
-
NP to SH -49,725 -40,083 -44,146 14,190 17,710 19,936 23,874 -
-
Tax Rate - - - - - -1,440.65% -257.45% -
Total Cost 530,119 455,252 431,663 203,814 188,589 223,882 212,352 84.33%
-
Net Worth 106,470 731,918 885,494 770,205 756,011 425,080 775,610 -73.48%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 10,447 8,557 8,557 8,557 - - - -
Div Payout % 0.00% 0.00% 0.00% 60.31% - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 106,470 731,918 885,494 770,205 756,011 425,080 775,610 -73.48%
NOSH 63,000 430,540 431,948 427,891 427,124 425,080 430,894 -72.34%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -32.18% -34.19% -39.75% 5.83% 8.58% 8.18% 10.11% -
ROE -46.70% -5.48% -4.99% 1.84% 2.34% 4.69% 3.08% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 636.60 78.80 71.51 50.58 48.30 57.36 54.82 415.11%
EPS -78.93 -9.31 -10.22 3.32 4.15 4.69 5.54 -
DPS 16.58 2.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 1.69 1.70 2.05 1.80 1.77 1.00 1.80 -4.12%
Adjusted Per Share Value based on latest NOSH - 427,891
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 74.63 63.13 57.48 40.28 38.39 45.37 43.96 42.44%
EPS -9.25 -7.46 -8.21 2.64 3.30 3.71 4.44 -
DPS 1.94 1.59 1.59 1.59 0.00 0.00 0.00 -
NAPS 0.1981 1.362 1.6478 1.4332 1.4068 0.791 1.4433 -73.48%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.47 0.50 0.50 0.50 0.62 0.76 0.76 -
P/RPS 0.07 0.63 0.70 0.99 1.28 1.33 1.39 -86.43%
P/EPS -0.60 -5.37 -4.89 15.08 14.95 16.20 13.72 -
EY -167.93 -18.62 -20.44 6.63 6.69 6.17 7.29 -
DY 35.28 4.00 4.00 4.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.29 0.24 0.28 0.35 0.76 0.42 -23.74%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 13/06/06 28/02/06 29/11/05 29/08/05 30/05/05 28/02/05 -
Price 0.50 0.47 0.49 0.50 0.55 0.54 0.81 -
P/RPS 0.08 0.60 0.69 0.99 1.14 0.94 1.48 -85.78%
P/EPS -0.63 -5.05 -4.79 15.08 13.26 11.51 14.62 -
EY -157.86 -19.81 -20.86 6.63 7.54 8.69 6.84 -
DY 33.17 4.26 4.08 4.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.28 0.24 0.28 0.31 0.54 0.45 -23.74%

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