[KNUSFOR] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -95.19%
YoY- -95.61%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 108,646 112,160 114,400 78,628 97,422 95,422 97,422 7.51%
PBT 2,123 1,622 1,566 1,572 10,396 11,322 12,268 -68.84%
Tax -1,826 -1,306 -1,152 -1,208 -1,823 -1,902 -2,498 -18.80%
NP 297 316 414 364 8,573 9,420 9,770 -90.19%
-
NP to SH 481 478 464 412 8,573 9,420 9,770 -86.49%
-
Tax Rate 86.01% 80.52% 73.56% 76.84% 17.54% 16.80% 20.36% -
Total Cost 108,349 111,844 113,986 78,264 88,849 86,002 87,652 15.13%
-
Net Worth 163,854 166,107 168,593 156,616 165,181 164,689 164,442 -0.23%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 981 - - - 986 - - -
Div Payout % 204.08% - - - 11.51% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 163,854 166,107 168,593 156,616 165,181 164,689 164,442 -0.23%
NOSH 98,163 99,722 100,869 93,636 98,633 98,398 98,092 0.04%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 0.27% 0.28% 0.36% 0.46% 8.80% 9.87% 10.03% -
ROE 0.29% 0.29% 0.28% 0.26% 5.19% 5.72% 5.94% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 110.68 112.47 113.41 83.97 98.77 96.98 99.32 7.46%
EPS 0.36 0.48 0.46 0.44 8.69 9.57 9.96 -89.00%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.6692 1.6657 1.6714 1.6726 1.6747 1.6737 1.6764 -0.28%
Adjusted Per Share Value based on latest NOSH - 93,636
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 109.03 112.56 114.81 78.91 97.77 95.76 97.77 7.51%
EPS 0.48 0.48 0.47 0.41 8.60 9.45 9.80 -86.53%
DPS 0.99 0.00 0.00 0.00 0.99 0.00 0.00 -
NAPS 1.6444 1.667 1.6919 1.5717 1.6577 1.6528 1.6503 -0.23%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.86 0.90 0.91 1.00 1.05 1.20 1.35 -
P/RPS 0.78 0.80 0.80 1.19 1.06 1.24 1.36 -30.90%
P/EPS 175.51 187.50 197.83 227.27 12.08 12.53 13.55 448.97%
EY 0.57 0.53 0.51 0.44 8.28 7.98 7.38 -81.77%
DY 1.16 0.00 0.00 0.00 0.95 0.00 0.00 -
P/NAPS 0.52 0.54 0.54 0.60 0.63 0.72 0.81 -25.52%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 30/11/05 30/08/05 25/05/05 28/02/05 30/11/04 23/08/04 -
Price 0.81 0.89 0.86 0.80 1.02 1.20 1.22 -
P/RPS 0.73 0.79 0.76 0.95 1.03 1.24 1.23 -29.31%
P/EPS 165.31 185.42 186.96 181.82 11.74 12.53 12.25 464.13%
EY 0.60 0.54 0.53 0.55 8.52 7.98 8.16 -82.36%
DY 1.23 0.00 0.00 0.00 0.98 0.00 0.00 -
P/NAPS 0.49 0.53 0.51 0.48 0.61 0.72 0.73 -23.28%

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