[KSK] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[KSK] KSK GROUP BERHAD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 281.0%
YoY- -39.94%
Quarter Report
Latest QR
Upcoming QR
KSK's Result
KSK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 CAGR
Revenue 119,564 43,848 1,147,404 1,037,852 1,122,492 1,163,004 1,140,740 -29.30%
PBT -39,324 -33,468 84,500 140,180 105,832 83,672 135,380 -
Tax -1,316 131,880 -27,304 -44,944 -268 -26,268 -40,336 -40.91%
NP -40,640 98,412 57,196 95,236 105,564 57,404 95,044 -
-
NP to SH -25,828 98,412 57,196 95,236 105,564 57,404 95,044 -
-
Tax Rate - - 32.31% 32.06% 0.25% 31.39% 29.79% -
Total Cost 160,204 -54,564 1,090,208 942,616 1,016,928 1,105,600 1,045,696 -25.05%
-
Net Worth 1,165,713 413,926 342,205 331,540 164,132 455,345 508,154 13.61%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 CAGR
Net Worth 1,165,713 413,926 342,205 331,540 164,132 455,345 508,154 13.61%
NOSH 1,501,627 1,491,090 1,489,793 1,488,062 1,484,020 1,494,895 1,503,860 -0.02%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 CAGR
NP Margin -33.99% 224.44% 4.98% 9.18% 9.40% 4.94% 8.33% -
ROE -2.22% 23.78% 16.71% 28.73% 64.32% 12.61% 18.70% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 CAGR
RPS 7.96 2.94 77.02 69.75 75.64 77.80 75.85 -29.29%
EPS -1.72 6.60 3.84 6.40 7.08 3.84 6.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7763 0.2776 0.2297 0.2228 0.1106 0.3046 0.3379 13.64%
Adjusted Per Share Value based on latest NOSH - 1,489,793
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 CAGR
RPS 8.22 3.01 78.84 71.31 77.13 79.91 78.38 -29.29%
EPS -1.77 6.76 3.93 6.54 7.25 3.94 6.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.801 0.2844 0.2351 0.2278 0.1128 0.3129 0.3492 13.61%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 28/09/07 29/09/06 -
Price 0.615 0.54 0.38 0.55 0.25 1.05 1.14 -
P/RPS 7.72 18.36 0.49 0.79 0.33 1.35 1.50 28.64%
P/EPS -35.76 8.18 9.90 8.59 3.51 27.34 18.04 -
EY -2.80 12.22 10.10 11.64 28.45 3.66 5.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.95 1.65 2.47 2.26 3.45 3.37 -19.99%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 30/09/07 30/09/06 CAGR
Date 20/05/13 17/05/12 25/05/11 11/05/10 07/05/09 14/11/07 08/11/06 -
Price 0.615 0.55 0.40 0.52 0.36 1.00 1.18 -
P/RPS 7.72 18.70 0.52 0.75 0.48 1.29 1.56 27.87%
P/EPS -35.76 8.33 10.42 8.12 5.06 26.04 18.67 -
EY -2.80 12.00 9.60 12.31 19.76 3.84 5.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.98 1.74 2.33 3.25 3.28 3.49 -20.42%

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