[KPS] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[KPS] KUMPULAN PERANGSANG SELANGOR
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 31.88%
YoY- 25246.48%
Quarter Report
Latest QR
Upcoming QR
KPS's Result
KPS's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 117,123 55,315 92,834 35,035 22,430 30,942 12,290 45.58%
PBT 2,370 15,314 27,456 23,199 91 -39,281 -2,509 -
Tax -1,803 -1,688 -11,604 -5,203 -20 39,281 2,509 -
NP 567 13,626 15,852 17,996 71 0 0 -
-
NP to SH 567 13,626 15,852 17,996 71 -37,794 -2,542 -
-
Tax Rate 76.08% 11.02% 42.26% 22.43% 21.98% - - -
Total Cost 116,556 41,689 76,982 17,039 22,359 30,942 12,290 45.46%
-
Net Worth 106,470 756,011 784,031 639,857 111,292 116,459 155,580 -6.12%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 1,890 - - - - - - -
Div Payout % 333.33% - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 106,470 756,011 784,031 639,857 111,292 116,459 155,580 -6.12%
NOSH 63,000 427,124 428,432 99,977 88,750 85,006 85,016 -4.87%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 0.48% 24.63% 17.08% 51.37% 0.32% 0.00% 0.00% -
ROE 0.53% 1.80% 2.02% 2.81% 0.06% -32.45% -1.63% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 185.91 12.95 21.67 35.04 25.27 36.40 14.46 53.02%
EPS 0.90 2.40 3.70 18.00 0.08 44.46 -2.99 -
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.77 1.83 6.40 1.254 1.37 1.83 -1.31%
Adjusted Per Share Value based on latest NOSH - 99,977
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 21.79 10.29 17.28 6.52 4.17 5.76 2.29 45.54%
EPS 0.11 2.54 2.95 3.35 0.01 -7.03 -0.47 -
DPS 0.35 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1981 1.4068 1.459 1.1907 0.2071 0.2167 0.2895 -6.12%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.47 0.62 1.14 1.19 1.02 1.05 1.85 -
P/RPS 0.25 4.79 5.26 3.40 4.04 2.88 12.80 -48.08%
P/EPS 52.22 19.43 30.81 6.61 1,275.00 -2.36 -61.87 -
EY 1.91 5.15 3.25 15.13 0.08 -42.34 -1.62 -
DY 6.38 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.35 0.62 0.19 0.81 0.77 1.01 -19.24%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 29/08/05 27/08/04 28/08/03 27/08/02 03/10/01 15/09/00 -
Price 0.50 0.55 0.76 1.77 0.90 1.00 1.80 -
P/RPS 0.27 4.25 3.51 5.05 3.56 2.75 12.45 -47.17%
P/EPS 55.56 17.24 20.54 9.83 1,125.00 -2.25 -60.20 -
EY 1.80 5.80 4.87 10.17 0.09 -44.46 -1.66 -
DY 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.42 0.28 0.72 0.73 0.98 -17.89%

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