[KPSCB] YoY Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
30-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 107.56%
YoY- 103.3%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 CAGR
Revenue 67,229 86,182 67,582 56,475 56,496 63,056 62,494 1.47%
PBT 3,436 2,094 2,423 568 -16,274 2,908 987 28.31%
Tax -682 -319 -791 -28 -67 -1,182 -433 9.50%
NP 2,754 1,775 1,632 540 -16,341 1,726 554 37.78%
-
NP to SH 2,762 1,774 1,635 540 -16,341 1,727 554 37.86%
-
Tax Rate 19.85% 15.23% 32.65% 4.93% - 40.65% 43.87% -
Total Cost 64,475 84,407 65,950 55,935 72,837 61,330 61,940 0.80%
-
Net Worth 146,223 138,963 135,982 121,741 76,712 66,247 79,775 12.87%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 CAGR
Net Worth 146,223 138,963 135,982 121,741 76,712 66,247 79,775 12.87%
NOSH 147,700 147,833 141,206 142,105 140,242 138,160 138,499 1.29%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 CAGR
NP Margin 4.10% 2.06% 2.41% 0.96% -28.92% 2.74% 0.89% -
ROE 1.89% 1.28% 1.20% 0.44% -21.30% 2.61% 0.69% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 CAGR
RPS 45.52 58.30 47.86 39.74 40.28 45.64 45.12 0.17%
EPS 1.87 1.20 1.17 0.38 -11.55 1.25 0.40 36.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.94 0.963 0.8567 0.547 0.4795 0.576 11.43%
Adjusted Per Share Value based on latest NOSH - 142,105
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 CAGR
RPS 41.34 53.00 41.56 34.73 34.74 38.78 38.43 1.46%
EPS 1.70 1.09 1.01 0.33 -10.05 1.06 0.34 37.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8992 0.8546 0.8362 0.7487 0.4718 0.4074 0.4906 12.87%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/03 31/03/04 -
Price 0.10 0.18 0.27 0.19 0.31 0.49 0.54 -
P/RPS 0.22 0.31 0.56 0.48 0.77 1.07 1.20 -28.75%
P/EPS 5.35 15.00 23.32 50.00 -2.66 39.20 135.00 -47.54%
EY 18.70 6.67 4.29 2.00 -37.59 2.55 0.74 90.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.19 0.28 0.22 0.57 1.02 0.94 -36.10%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 CAGR
Date 28/05/09 30/05/08 28/05/07 30/06/06 30/05/05 29/05/03 31/05/04 -
Price 0.16 0.15 0.25 0.19 0.23 0.52 0.43 -
P/RPS 0.35 0.26 0.52 0.48 0.57 1.14 0.95 -18.09%
P/EPS 8.56 12.50 21.59 50.00 -1.97 41.60 107.50 -39.69%
EY 11.69 8.00 4.63 2.00 -50.66 2.40 0.93 65.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.16 0.26 0.22 0.42 1.08 0.75 -26.56%

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