[KSK] YoY Quarter Result on 30-Jun-2010 [#2]

Stock
[KSK] KSK GROUP BERHAD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -86.4%
YoY- -92.41%
Quarter Report
Latest QR
Upcoming QR
KSK's Result
KSK's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 31/12/07 31/12/06 CAGR
Revenue 41,436 10,835 287,131 269,728 264,656 302,312 281,537 -25.52%
PBT -6,959 34,432 20,216 5,978 24,574 18,404 52,824 -
Tax 1,364 -11,074 -5,591 -2,741 18,081 -6,035 -15,786 -
NP -5,595 23,358 14,625 3,237 42,655 12,369 37,038 -
-
NP to SH -1,892 23,358 14,625 3,237 42,655 12,369 37,038 -
-
Tax Rate - 32.16% 27.66% 45.85% -73.58% 32.79% 29.88% -
Total Cost 47,031 -12,523 272,506 266,491 222,001 289,943 244,499 -22.39%
-
Net Worth 1,125,303 439,487 390,312 334,735 206,586 480,006 523,630 12.48%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 31/12/07 31/12/06 CAGR
Div - - - - - - 27,441 -
Div Payout % - - - - - - 74.09% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 31/12/07 31/12/06 CAGR
Net Worth 1,125,303 439,487 390,312 334,735 206,586 480,006 523,630 12.48%
NOSH 1,455,384 1,487,770 1,486,336 1,471,363 1,486,236 1,490,240 1,499,514 -0.45%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 31/12/07 31/12/06 CAGR
NP Margin -13.50% 215.58% 5.09% 1.20% 16.12% 4.09% 13.16% -
ROE -0.17% 5.31% 3.75% 0.97% 20.65% 2.58% 7.07% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 31/12/07 31/12/06 CAGR
RPS 2.85 0.73 19.32 18.33 17.81 20.29 18.78 -25.17%
EPS -0.13 1.57 0.98 0.22 2.87 0.83 2.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.83 -
NAPS 0.7732 0.2954 0.2626 0.2275 0.139 0.3221 0.3492 13.00%
Adjusted Per Share Value based on latest NOSH - 1,471,363
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 31/12/07 31/12/06 CAGR
RPS 2.85 0.74 19.73 18.53 18.18 20.77 19.34 -25.51%
EPS -0.13 1.60 1.00 0.22 2.93 0.85 2.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.89 -
NAPS 0.7732 0.302 0.2682 0.23 0.1419 0.3298 0.3598 12.48%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 31/12/07 31/12/06 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 31/12/07 29/12/06 -
Price 0.615 0.67 0.54 0.50 0.38 0.95 1.12 -
P/RPS 21.60 92.00 2.80 2.73 2.13 4.68 5.97 21.87%
P/EPS -473.08 42.68 54.88 227.27 13.24 114.46 45.34 -
EY -0.21 2.34 1.82 0.44 7.55 0.87 2.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.63 -
P/NAPS 0.80 2.27 2.06 2.20 2.73 2.95 3.21 -19.24%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 31/12/07 31/12/06 CAGR
Date 26/08/13 29/08/12 16/08/11 30/08/10 27/08/09 25/02/08 08/02/07 -
Price 0.63 0.68 0.47 0.44 0.58 0.86 1.24 -
P/RPS 22.13 93.37 2.43 2.40 3.26 4.24 6.60 20.45%
P/EPS -484.62 43.31 47.77 200.00 20.21 103.61 50.20 -
EY -0.21 2.31 2.09 0.50 4.95 0.97 1.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.48 -
P/NAPS 0.81 2.30 1.79 1.93 4.17 2.67 3.55 -20.33%

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