[KPSCB] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 19.17%
YoY- 0.31%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 239,863 249,070 255,068 269,131 282,394 290,201 290,763 -12.05%
PBT -13,769 -14,335 2,926 5,213 4,533 5,794 7,715 -
Tax -1,949 -1,746 -2,112 681 413 -474 -1,222 36.54%
NP -15,718 -16,081 814 5,894 4,946 5,320 6,493 -
-
NP to SH -15,713 -16,081 814 5,894 4,946 5,320 6,493 -
-
Tax Rate - - 72.18% -13.06% -9.11% 8.18% 15.84% -
Total Cost 255,581 265,151 254,254 263,237 277,448 284,881 284,270 -6.85%
-
Net Worth 79,503 76,712 92,384 99,562 96,503 79,775 87,020 -5.85%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 79,503 76,712 92,384 99,562 96,503 79,775 87,020 -5.85%
NOSH 140,465 140,242 139,553 138,802 139,054 138,499 139,009 0.69%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -6.55% -6.46% 0.32% 2.19% 1.75% 1.83% 2.23% -
ROE -19.76% -20.96% 0.88% 5.92% 5.13% 6.67% 7.46% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 170.76 177.60 182.77 193.90 203.08 209.53 209.17 -12.66%
EPS -11.19 -11.47 0.58 4.25 3.56 3.84 4.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.566 0.547 0.662 0.7173 0.694 0.576 0.626 -6.50%
Adjusted Per Share Value based on latest NOSH - 138,802
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 147.51 153.17 156.86 165.51 173.66 178.46 178.81 -12.05%
EPS -9.66 -9.89 0.50 3.62 3.04 3.27 3.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4889 0.4718 0.5681 0.6123 0.5935 0.4906 0.5351 -5.84%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.20 0.31 0.37 0.36 0.40 0.54 0.60 -
P/RPS 0.12 0.17 0.20 0.19 0.20 0.26 0.29 -44.50%
P/EPS -1.79 -2.70 63.43 8.48 11.25 14.06 12.85 -
EY -55.93 -36.99 1.58 11.80 8.89 7.11 7.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.57 0.56 0.50 0.58 0.94 0.96 -48.99%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 30/05/05 31/03/05 29/11/04 17/08/04 31/05/04 27/02/04 -
Price 0.22 0.23 0.31 0.37 0.35 0.43 0.58 -
P/RPS 0.13 0.13 0.17 0.19 0.17 0.21 0.28 -40.06%
P/EPS -1.97 -2.01 53.15 8.71 9.84 11.19 12.42 -
EY -50.85 -49.85 1.88 11.48 10.16 8.93 8.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.42 0.47 0.52 0.50 0.75 0.93 -44.00%

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