[KPSCB] YoY Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -57.45%
YoY- 389.77%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 67,582 56,475 56,496 63,056 8,549 7,955 6,188 43.11%
PBT 2,423 568 -16,274 2,908 -596 -1,492 -1,717 -
Tax -791 -28 -67 -1,182 0 1,492 1,717 -
NP 1,632 540 -16,341 1,726 -596 0 0 -
-
NP to SH 1,635 540 -16,341 1,727 -596 -1,448 -1,591 -
-
Tax Rate 32.65% 4.93% - 40.65% - - - -
Total Cost 65,950 55,935 72,837 61,330 9,145 7,955 6,188 42.59%
-
Net Worth 135,982 121,741 76,712 66,247 -16,834 -12,200 -5,540 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/03 31/07/02 31/07/01 31/07/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 135,982 121,741 76,712 66,247 -16,834 -12,200 -5,540 -
NOSH 141,206 142,105 140,242 138,160 19,800 19,808 19,788 34.27%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 2.41% 0.96% -28.92% 2.74% -6.97% 0.00% 0.00% -
ROE 1.20% 0.44% -21.30% 2.61% 0.00% 0.00% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 47.86 39.74 40.28 45.64 43.18 40.16 31.27 6.59%
EPS 1.17 0.38 -11.55 1.25 -3.01 -7.31 -8.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.963 0.8567 0.547 0.4795 -0.8502 -0.6159 -0.28 -
Adjusted Per Share Value based on latest NOSH - 138,160
31/03/07 31/03/06 31/03/05 31/03/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 41.56 34.73 34.74 38.78 5.26 4.89 3.81 43.09%
EPS 1.01 0.33 -10.05 1.06 -0.37 -0.89 -0.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8362 0.7487 0.4718 0.4074 -0.1035 -0.075 -0.0341 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/03 31/07/02 31/07/01 31/07/00 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/03 31/07/02 31/07/01 31/07/00 -
Price 0.27 0.19 0.31 0.49 1.22 0.78 2.25 -
P/RPS 0.56 0.48 0.77 1.07 2.83 1.94 7.20 -31.81%
P/EPS 23.32 50.00 -2.66 39.20 -40.53 -10.67 -27.99 -
EY 4.29 2.00 -37.59 2.55 -2.47 -9.37 -3.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.22 0.57 1.02 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/03 31/07/02 31/07/01 31/07/00 CAGR
Date 28/05/07 30/06/06 30/05/05 29/05/03 18/09/02 17/09/01 30/08/00 -
Price 0.25 0.19 0.23 0.52 1.54 0.78 2.09 -
P/RPS 0.52 0.48 0.57 1.14 3.57 1.94 6.68 -31.80%
P/EPS 21.59 50.00 -1.97 41.60 -51.16 -10.67 -26.00 -
EY 4.63 2.00 -50.66 2.40 -1.95 -9.37 -3.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.22 0.42 1.08 0.00 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