[KPSCB] YoY Annualized Quarter 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- 57.84%
YoY- -627.53%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/10/02 CAGR
Revenue 318,938 286,258 232,608 225,022 255,432 272,170 70,434 30.53%
PBT 9,942 8,864 5,258 -26,184 6,940 13,304 8,990 1.79%
Tax -1,558 -5,968 1,380 -1,394 -1,716 -4,986 -2,576 -8.48%
NP 8,384 2,896 6,638 -27,578 5,224 8,318 6,414 4.83%
-
NP to SH 8,376 2,898 6,626 -27,558 5,224 8,318 6,414 4.82%
-
Tax Rate 15.67% 67.33% -26.25% - 24.73% 37.48% 28.65% -
Total Cost 310,554 283,362 225,970 252,600 250,208 263,852 64,020 32.12%
-
Net Worth 141,271 135,150 122,833 79,355 96,421 69,224 0 -
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/10/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/10/02 CAGR
Net Worth 141,271 135,150 122,833 79,355 96,421 69,224 0 -
NOSH 147,464 140,679 140,381 140,203 138,936 138,172 39,556 26.12%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/10/02 CAGR
NP Margin 2.63% 1.01% 2.85% -12.26% 2.05% 3.06% 9.11% -
ROE 5.93% 2.14% 5.39% -34.73% 5.42% 12.02% 0.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/10/02 CAGR
RPS 216.28 203.48 165.70 160.50 183.85 196.98 178.06 3.48%
EPS 5.66 2.06 4.72 -19.64 3.76 6.02 32.40 -26.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.958 0.9607 0.875 0.566 0.694 0.501 0.00 -
Adjusted Per Share Value based on latest NOSH - 140,465
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/10/02 CAGR
RPS 195.93 175.85 142.89 138.23 156.91 167.20 43.27 30.53%
EPS 5.15 1.78 4.07 -16.93 3.21 5.11 3.94 4.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8678 0.8302 0.7546 0.4875 0.5923 0.4253 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/10/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/10/02 -
Price 0.16 0.26 0.19 0.20 0.40 0.51 0.95 -
P/RPS 0.07 0.13 0.11 0.12 0.22 0.26 0.53 -30.03%
P/EPS 2.82 12.62 4.03 -1.02 10.64 8.47 5.86 -12.10%
EY 35.50 7.92 24.84 -98.28 9.40 11.80 17.07 13.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.27 0.22 0.35 0.58 1.02 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/10/02 CAGR
Date 28/08/08 27/08/07 28/08/06 30/08/05 17/08/04 21/08/03 16/01/03 -
Price 0.14 0.24 0.16 0.22 0.35 0.56 0.67 -
P/RPS 0.06 0.12 0.10 0.14 0.19 0.28 0.38 -27.79%
P/EPS 2.46 11.65 3.39 -1.12 9.31 9.30 4.13 -8.73%
EY 40.57 8.58 29.50 -89.34 10.74 10.75 24.20 9.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.25 0.18 0.39 0.50 1.12 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