[KPSCB] YoY Annual (Unaudited) Result on 31-Dec-2003 [#4]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
YoY- 59.97%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/04/01 30/04/00 CAGR
Revenue 243,191 227,864 255,240 290,764 76,312 25,507 31,317 35.94%
PBT 5,223 -7,070 5,298 7,714 5,326 -7,060 -9,186 -
Tax -1,111 -92 -1,583 -1,221 -1,267 7,060 9,186 -
NP 4,112 -7,162 3,715 6,493 4,059 0 0 -
-
NP to SH 4,120 -7,145 3,715 6,493 4,059 -6,707 -8,802 -
-
Tax Rate 21.27% - 29.88% 15.83% 23.79% - - -
Total Cost 239,079 235,026 251,525 284,271 72,253 25,507 31,317 35.60%
-
Net Worth 133,341 119,554 92,109 86,626 9,174 -10,754 -3,989 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/04/01 30/04/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/04/01 30/04/00 CAGR
Net Worth 133,341 119,554 92,109 86,626 9,174 -10,754 -3,989 -
NOSH 140,359 140,157 139,138 138,381 19,799 19,802 19,799 34.10%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/04/01 30/04/00 CAGR
NP Margin 1.69% -3.14% 1.46% 2.23% 5.32% 0.00% 0.00% -
ROE 3.09% -5.98% 4.03% 7.50% 44.24% 0.00% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/04/01 30/04/00 CAGR
RPS 173.26 162.58 183.44 210.12 385.43 128.81 158.17 1.37%
EPS 2.94 -5.09 2.67 4.69 7.14 -33.87 -44.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.853 0.662 0.626 0.4634 -0.5431 -0.2015 -
Adjusted Per Share Value based on latest NOSH - 139,009
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/04/01 30/04/00 CAGR
RPS 149.55 140.13 156.96 178.81 46.93 15.69 19.26 35.94%
EPS 2.53 -4.39 2.28 3.99 2.50 -4.12 -5.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.7352 0.5664 0.5327 0.0564 -0.0661 -0.0245 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/04/01 30/04/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 30/04/01 28/04/00 -
Price 0.20 0.18 0.37 0.60 0.56 0.70 2.64 -
P/RPS 0.12 0.11 0.20 0.29 0.15 0.54 1.67 -32.60%
P/EPS 6.81 -3.53 13.86 12.79 2.73 -2.07 -5.94 -
EY 14.68 -28.32 7.22 7.82 36.61 -48.39 -16.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.21 0.56 0.96 1.21 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/04/01 30/04/00 CAGR
Date 27/02/07 28/02/06 31/03/05 27/02/04 28/06/02 29/06/01 30/06/00 -
Price 0.30 0.19 0.31 0.58 0.95 0.47 2.59 -
P/RPS 0.17 0.12 0.17 0.28 0.25 0.36 1.64 -28.79%
P/EPS 10.22 -3.73 11.61 12.36 4.63 -1.39 -5.83 -
EY 9.78 -26.83 8.61 8.09 21.58 -72.06 -17.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.22 0.47 0.93 2.05 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