[KPSCB] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -103.7%
YoY- -100.52%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/02 CAGR
Revenue 89,489 63,806 78,956 67,902 58,252 59,389 41,095 11.74%
PBT 1,989 -3,143 1,628 1,274 4,948 -1,420 856 12.78%
Tax -468 800 -282 -1,325 975 -143 61 -
NP 1,521 -2,343 1,346 -51 5,923 -1,563 917 7.49%
-
NP to SH 1,547 -2,339 1,343 -31 5,942 -1,563 917 7.75%
-
Tax Rate 23.53% - 17.32% 104.00% -19.70% - -7.13% -
Total Cost 87,968 66,149 77,610 67,953 52,329 60,952 40,178 11.83%
-
Net Worth 147,563 143,596 135,321 132,049 119,786 92,384 64,467 12.54%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/02 CAGR
Net Worth 147,563 143,596 135,321 132,049 119,786 92,384 64,467 12.54%
NOSH 147,563 148,037 145,507 138,999 140,281 139,553 138,939 0.86%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/02 CAGR
NP Margin 1.70% -3.67% 1.70% -0.08% 10.17% -2.63% 2.23% -
ROE 1.05% -1.63% 0.99% -0.02% 4.96% -1.69% 1.42% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/02 CAGR
RPS 60.64 43.10 54.26 48.85 41.53 42.56 29.58 10.79%
EPS 1.05 -1.58 0.92 -0.02 4.23 -1.12 0.66 6.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.97 0.93 0.95 0.8539 0.662 0.464 11.58%
Adjusted Per Share Value based on latest NOSH - 138,999
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/02 CAGR
RPS 55.03 39.24 48.56 41.76 35.82 36.52 25.27 11.74%
EPS 0.95 -1.44 0.83 -0.02 3.65 -0.96 0.56 7.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9075 0.8831 0.8322 0.8121 0.7366 0.5681 0.3965 12.54%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/02 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/02 -
Price 0.21 0.12 0.21 0.20 0.18 0.37 0.56 -
P/RPS 0.35 0.28 0.39 0.41 0.43 0.87 1.89 -21.39%
P/EPS 20.03 -7.59 22.75 -896.77 4.25 -33.04 84.85 -18.62%
EY 4.99 -13.17 4.40 -0.11 23.53 -3.03 1.18 22.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.12 0.23 0.21 0.21 0.56 1.21 -22.11%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/02 CAGR
Date 22/02/10 27/02/09 28/02/08 27/02/07 28/02/06 31/03/05 27/02/03 -
Price 0.22 0.13 0.18 0.30 0.19 0.31 0.51 -
P/RPS 0.36 0.30 0.33 0.61 0.46 0.73 1.72 -20.00%
P/EPS 20.99 -8.23 19.50 -1,345.16 4.49 -27.68 77.27 -16.97%
EY 4.77 -12.15 5.13 -0.07 22.29 -3.61 1.29 20.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.13 0.19 0.32 0.22 0.47 1.10 -20.52%

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