[KPSCB] YoY Quarter Result on 30-Jun-2007 [#2]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -111.31%
YoY- -106.67%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 99,813 77,745 73,287 75,546 60,966 56,015 65,222 7.34%
PBT 3,969 1,512 2,876 2,009 1,683 3,049 2,483 8.12%
Tax -469 -444 -460 -2,193 1,096 -628 -425 1.65%
NP 3,500 1,068 2,416 -184 2,779 2,421 2,058 9.24%
-
NP to SH 3,483 1,066 2,413 -185 2,775 2,426 2,058 9.16%
-
Tax Rate 11.82% 29.37% 15.99% 109.16% -65.12% 20.60% 17.12% -
Total Cost 96,313 76,677 70,871 75,730 58,187 53,594 63,164 7.28%
-
Net Worth 156,439 146,574 141,819 136,715 122,632 79,503 96,503 8.38%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 156,439 146,574 141,819 136,715 122,632 79,503 96,503 8.38%
NOSH 147,584 148,055 148,036 142,307 140,151 140,465 139,054 0.99%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 3.51% 1.37% 3.30% -0.24% 4.56% 4.32% 3.16% -
ROE 2.23% 0.73% 1.70% -0.14% 2.26% 3.05% 2.13% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 67.63 52.51 49.51 53.09 43.50 39.88 46.90 6.28%
EPS 2.36 0.72 1.63 -0.13 1.98 1.73 1.48 8.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 0.99 0.958 0.9607 0.875 0.566 0.694 7.31%
Adjusted Per Share Value based on latest NOSH - 142,307
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 61.38 47.81 45.07 46.46 37.49 34.45 40.11 7.34%
EPS 2.14 0.66 1.48 -0.11 1.71 1.49 1.27 9.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9621 0.9014 0.8721 0.8408 0.7542 0.4889 0.5935 8.38%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.19 0.18 0.16 0.26 0.19 0.20 0.40 -
P/RPS 0.28 0.34 0.32 0.49 0.44 0.50 0.85 -16.88%
P/EPS 8.05 25.00 9.82 -200.00 9.60 11.58 27.03 -18.27%
EY 12.42 4.00 10.19 -0.50 10.42 8.64 3.70 22.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.18 0.17 0.27 0.22 0.35 0.58 -17.71%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/08/10 28/08/09 28/08/08 27/08/07 28/08/06 30/08/05 17/08/04 -
Price 0.22 0.20 0.14 0.24 0.16 0.22 0.35 -
P/RPS 0.33 0.38 0.28 0.45 0.37 0.55 0.75 -12.78%
P/EPS 9.32 27.78 8.59 -184.62 8.08 12.74 23.65 -14.36%
EY 10.73 3.60 11.64 -0.54 12.38 7.85 4.23 16.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.20 0.15 0.25 0.18 0.39 0.50 -13.45%

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