[KPSCB] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
21-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 61.37%
YoY- 3962.24%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 CAGR
Revenue 290,201 290,763 217,482 162,753 98,273 41,095 47,393 259.42%
PBT 5,794 7,715 9,219 11,743 7,403 3,330 1,774 130.62%
Tax -474 -1,222 -3,343 -3,781 -2,469 -1,038 518 -
NP 5,320 6,493 5,876 7,962 4,934 2,292 2,292 81.20%
-
NP to SH 5,320 6,493 5,876 7,962 4,934 2,292 196 928.38%
-
Tax Rate 8.18% 15.84% 36.26% 32.20% 33.35% 31.17% -29.20% -
Total Cost 284,881 284,270 211,606 154,791 93,339 38,803 45,101 267.39%
-
Net Worth 79,775 87,020 71,643 69,229 66,247 0 0 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 CAGR
Net Worth 79,775 87,020 71,643 69,229 66,247 0 0 -
NOSH 138,499 139,009 138,467 138,181 138,160 138,939 59,344 81.90%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 CAGR
NP Margin 1.83% 2.23% 2.70% 4.89% 5.02% 5.58% 4.84% -
ROE 6.67% 7.46% 8.20% 11.50% 7.45% 0.00% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 CAGR
RPS 209.53 209.17 157.06 117.78 71.13 29.58 79.86 97.58%
EPS 3.84 4.67 4.24 5.76 3.57 1.65 0.33 465.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.576 0.626 0.5174 0.501 0.4795 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 138,181
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 CAGR
RPS 178.46 178.81 133.74 100.09 60.43 25.27 29.15 259.37%
EPS 3.27 3.99 3.61 4.90 3.03 1.41 0.12 931.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4906 0.5351 0.4406 0.4257 0.4074 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 -
Price 0.54 0.60 0.51 0.51 0.49 0.56 0.95 -
P/RPS 0.26 0.29 0.32 0.43 0.69 1.89 1.19 -65.83%
P/EPS 14.06 12.85 12.02 8.85 13.72 33.95 287.64 -88.12%
EY 7.11 7.78 8.32 11.30 7.29 2.95 0.35 738.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.96 0.99 1.02 1.02 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 CAGR
Date 31/05/04 27/02/04 28/11/03 21/08/03 29/05/03 27/02/03 16/01/03 -
Price 0.43 0.58 0.57 0.56 0.52 0.51 0.67 -
P/RPS 0.21 0.28 0.36 0.48 0.73 1.72 0.84 -62.42%
P/EPS 11.19 12.42 13.43 9.72 14.56 30.92 202.86 -87.07%
EY 8.93 8.05 7.44 10.29 6.87 3.23 0.49 676.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.93 1.10 1.12 1.08 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