[KPSCB] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 2.29%
YoY- -417.69%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 227,842 227,863 228,829 239,863 249,070 255,068 269,131 -10.51%
PBT 9,639 -7,203 -15,942 -13,769 -14,335 2,926 5,213 50.70%
Tax -52 -91 -1,738 -1,949 -1,746 -2,112 681 -
NP 9,587 -7,294 -17,680 -15,718 -16,081 814 5,894 38.34%
-
NP to SH 9,595 -7,280 -17,685 -15,713 -16,081 814 5,894 38.42%
-
Tax Rate 0.54% - - - - 72.18% -13.06% -
Total Cost 218,255 235,157 246,509 255,581 265,151 254,254 263,237 -11.75%
-
Net Worth 121,741 119,786 0 79,503 76,712 92,384 99,562 14.36%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 121,741 119,786 0 79,503 76,712 92,384 99,562 14.36%
NOSH 142,105 140,281 143,333 140,465 140,242 139,553 138,802 1.58%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 4.21% -3.20% -7.73% -6.55% -6.46% 0.32% 2.19% -
ROE 7.88% -6.08% 0.00% -19.76% -20.96% 0.88% 5.92% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 160.33 162.43 159.65 170.76 177.60 182.77 193.90 -11.91%
EPS 6.75 -5.19 -12.34 -11.19 -11.47 0.58 4.25 36.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8567 0.8539 0.00 0.566 0.547 0.662 0.7173 12.58%
Adjusted Per Share Value based on latest NOSH - 140,465
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 140.12 140.13 140.72 147.51 153.17 156.86 165.51 -10.51%
EPS 5.90 -4.48 -10.88 -9.66 -9.89 0.50 3.62 38.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7487 0.7366 0.00 0.4889 0.4718 0.5681 0.6123 14.36%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.19 0.18 0.22 0.20 0.31 0.37 0.36 -
P/RPS 0.12 0.11 0.14 0.12 0.17 0.20 0.19 -26.40%
P/EPS 2.81 -3.47 -1.78 -1.79 -2.70 63.43 8.48 -52.14%
EY 35.54 -28.83 -56.08 -55.93 -36.99 1.58 11.80 108.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.21 0.00 0.35 0.57 0.56 0.50 -42.17%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/06/06 28/02/06 30/11/05 30/08/05 30/05/05 31/03/05 29/11/04 -
Price 0.19 0.19 0.18 0.22 0.23 0.31 0.37 -
P/RPS 0.12 0.12 0.11 0.13 0.13 0.17 0.19 -26.40%
P/EPS 2.81 -3.66 -1.46 -1.97 -2.01 53.15 8.71 -52.99%
EY 35.54 -27.31 -68.55 -50.85 -49.85 1.88 11.48 112.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.22 0.00 0.39 0.42 0.47 0.52 -43.67%

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