[KSK] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[KSK] KSK GROUP BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -121.16%
YoY- -176.31%
Quarter Report
Latest QR
Upcoming QR
KSK's Result
KSK's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 22,131 8,658 280,825 257,012 308,038 318,784 296,273 -32.86%
PBT -7,637 9,877 -9,001 18,698 -319,927 -119,557 -97,992 -32.43%
Tax -310 1,255 714 -7,838 16,834 28,687 29,244 -
NP -7,947 11,132 -8,287 10,860 -303,093 -90,870 -68,748 -28.21%
-
NP to SH -7,947 11,132 -8,287 10,860 -303,093 -90,870 -68,748 -28.21%
-
Tax Rate - -12.71% - 41.92% - - - -
Total Cost 30,078 -2,474 289,112 246,152 611,131 409,654 365,021 -31.85%
-
Net Worth 1,170,308 391,356 328,837 299,914 151,993 463,665 502,697 13.86%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 CAGR
Div 29,988 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,170,308 391,356 328,837 299,914 151,993 463,665 502,697 13.86%
NOSH 1,499,434 1,496,582 1,494,035 1,487,671 1,488,668 1,500,048 1,498,800 0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -35.91% 128.57% -2.95% 4.23% -98.39% -28.51% -23.20% -
ROE -0.68% 2.84% -2.52% 3.62% -199.41% -19.60% -13.68% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 1.48 0.58 18.80 17.28 20.69 21.25 19.77 -32.84%
EPS -0.53 0.75 -0.56 0.73 -20.36 -6.06 -4.58 -28.20%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7805 0.2615 0.2201 0.2016 0.1021 0.3091 0.3354 13.85%
Adjusted Per Share Value based on latest NOSH - 1,494,035
31/12/12 31/12/11 31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 1.52 0.59 19.30 17.66 21.17 21.90 20.36 -32.87%
EPS -0.55 0.76 -0.57 0.75 -20.83 -6.24 -4.72 -28.12%
DPS 2.06 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8041 0.2689 0.2259 0.2061 0.1044 0.3186 0.3454 13.86%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 30/06/08 29/06/07 30/06/06 -
Price 0.62 0.58 0.38 0.69 0.69 1.06 1.25 -
P/RPS 42.01 100.26 2.02 3.99 3.33 4.99 6.32 33.77%
P/EPS -116.98 77.98 -68.51 94.52 -3.39 -17.50 -27.25 25.08%
EY -0.85 1.28 -1.46 1.06 -29.51 -5.71 -3.67 -20.12%
DY 3.23 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 2.22 1.73 3.42 6.76 3.43 3.73 -21.21%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 CAGR
Date 25/02/13 27/02/12 28/02/11 23/02/10 06/10/08 29/08/07 29/08/06 -
Price 0.585 0.57 0.37 0.68 0.50 1.04 1.17 -
P/RPS 39.64 98.53 1.97 3.94 2.42 4.89 5.92 33.92%
P/EPS -110.38 76.63 -66.71 93.15 -2.46 -17.17 -25.51 25.23%
EY -0.91 1.30 -1.50 1.07 -40.72 -5.82 -3.92 -20.09%
DY 3.42 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 2.18 1.68 3.37 4.90 3.36 3.49 -21.03%

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