[KNUSFOR] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Annualized Quarter Result
Revenue	204,614	140,290	115,304	103,312	112,540	118,989	103,936	56.88%
YoY %	45.85%	21.67%	11.61%	-8.20%	-5.42%	14.48%	-	-
Horiz. %	196.87%	134.98%	110.94%	99.40%	108.28%	114.48%	100.00%	-
PBT	9,301	6,645	3,676	2,704	-1,002	-212	-522	-
YoY %	39.97%	80.77%	35.95%	369.86%	-372.64%	59.39%	-	-
Horiz. %	-1,781.80%	-1,272.99%	-704.21%	-518.01%	191.95%	40.61%	100.00%	-
Tax	-2,456	-2,073	-1,278	-1,280	-808	-1,322	-2,134	9.79%
YoY %	-18.48%	-62.21%	0.16%	-58.42%	38.88%	38.05%	-	-
Horiz. %	115.09%	97.14%	59.89%	59.98%	37.86%	61.95%	100.00%	-
NP	6,845	4,572	2,398	1,424	-1,810	-1,534	-2,656	-
YoY %	49.72%	90.66%	68.40%	178.67%	-17.99%	42.24%	-	-
Horiz. %	-257.72%	-172.14%	-90.29%	-53.61%	68.15%	57.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,845	4,572	2,398	1,424	-1,810	-1,534	-2,656	-
YoY %	49.72%	90.66%	68.40%	178.67%	-17.99%	42.24%	-	-
Horiz. %	-257.72%	-172.14%	-90.29%	-53.61%	68.15%	57.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.41%	31.20%	34.77%	47.34%	-	-	-	-
YoY %	-15.35%	-10.27%	-26.55%	0.00%	-	-	-	-
Horiz. %	55.79%	65.91%	73.45%	100.00%	-	-	-	-
Total Cost	197,769	135,718	112,906	101,888	114,350	120,523	106,592	50.82%
YoY %	45.72%	20.20%	10.81%	-10.90%	-5.12%	13.07%	-	-
Horiz. %	185.54%	127.32%	105.92%	95.59%	107.28%	113.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	171,233	167,791	165,951	163,413	164,276	164,265	165,860	2.14%
YoY %	2.05%	1.11%	1.55%	-0.53%	0.01%	-0.96%	-	-
Horiz. %	103.24%	101.16%	100.05%	98.52%	99.04%	99.04%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	171,233	167,791	165,951	163,413	164,276	164,265	165,860	2.14%
YoY %	2.05%	1.11%	1.55%	-0.53%	0.01%	-0.96%	-	-
Horiz. %	103.24%	101.16%	100.05%	98.52%	99.04%	99.04%	100.00%	-
NOSH	99,693	99,680	99,916	98,888	99,627	99,224	99,849	-0.10%
YoY %	0.01%	-0.24%	1.04%	-0.74%	0.41%	-0.63%	-	-
Horiz. %	99.84%	99.83%	100.07%	99.04%	99.78%	99.37%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	3.35%	3.26%	2.08%	1.38%	-1.61%	-1.29%	-2.56%	-
YoY %	2.76%	56.73%	50.72%	185.71%	-24.81%	49.61%	-	-
Horiz. %	-130.86%	-127.34%	-81.25%	-53.91%	62.89%	50.39%	100.00%	-
ROE	4.00%	2.72%	1.44%	0.87%	-1.10%	-0.93%	-1.60%	-
YoY %	47.06%	88.89%	65.52%	179.09%	-18.28%	41.87%	-	-
Horiz. %	-250.00%	-170.00%	-90.00%	-54.37%	68.75%	58.13%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	205.24	140.74	115.40	104.47	112.96	119.92	104.09	57.04%
YoY %	45.83%	21.96%	10.46%	-7.52%	-5.80%	15.21%	-	-
Horiz. %	197.18%	135.21%	110.87%	100.37%	108.52%	115.21%	100.00%	-
EPS	6.87	4.59	2.40	1.44	-1.82	-1.55	-2.66	-
YoY %	49.67%	91.25%	66.67%	179.12%	-17.42%	41.73%	-	-
Horiz. %	-258.27%	-172.56%	-90.23%	-54.14%	68.42%	58.27%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.7176	1.6833	1.6609	1.6525	1.6489	1.6555	1.6611	2.24%
YoY %	2.04%	1.35%	0.51%	0.22%	-0.40%	-0.34%	-	-
Horiz. %	103.40%	101.34%	99.99%	99.48%	99.27%	99.66%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 98,888
RPS	205.34	140.79	115.71	103.68	112.94	119.41	104.31	56.87%
YoY %	45.85%	21.67%	11.60%	-8.20%	-5.42%	14.48%	-	-
Horiz. %	196.86%	134.97%	110.93%	99.40%	108.27%	114.48%	100.00%	-
EPS	6.87	4.59	2.41	1.43	-1.82	-1.54	-2.67	-
YoY %	49.67%	90.46%	68.53%	178.57%	-18.18%	42.32%	-	-
Horiz. %	-257.30%	-171.91%	-90.26%	-53.56%	68.16%	57.68%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.7184	1.6839	1.6654	1.64	1.6486	1.6485	1.6645	2.14%
YoY %	2.05%	1.11%	1.55%	-0.52%	0.01%	-0.96%	-	-
Horiz. %	103.24%	101.17%	100.05%	98.53%	99.04%	99.04%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	1.75	1.65	1.60	1.20	1.00	1.04	1.09	-
P/RPS	0.85	1.17	1.39	1.15	0.89	0.87	1.05	-13.10%
YoY %	-27.35%	-15.83%	20.87%	29.21%	2.30%	-17.14%	-	-
Horiz. %	80.95%	111.43%	132.38%	109.52%	84.76%	82.86%	100.00%	-
P/EPS	25.49	35.97	66.67	83.33	-55.04	-67.24	-40.98	-
YoY %	-29.14%	-46.05%	-19.99%	251.40%	18.14%	-64.08%	-	-
Horiz. %	-62.20%	-87.77%	-162.69%	-203.34%	134.31%	164.08%	100.00%	-
EY	3.92	2.78	1.50	1.20	-1.82	-1.49	-2.44	-
YoY %	41.01%	85.33%	25.00%	165.93%	-22.15%	38.93%	-	-
Horiz. %	-160.66%	-113.93%	-61.48%	-49.18%	74.59%	61.07%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.02	0.98	0.96	0.73	0.61	0.63	0.66	33.56%
YoY %	4.08%	2.08%	31.51%	19.67%	-3.17%	-4.55%	-	-
Horiz. %	154.55%	148.48%	145.45%	110.61%	92.42%	95.45%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	25/02/10	30/11/09	26/08/09	22/05/09	23/02/09	28/11/08	25/08/08	-
Price	1.60	1.59	1.75	1.55	0.96	0.95	1.02	-
P/RPS	0.78	1.13	1.52	1.48	0.85	0.79	0.98	-14.08%
YoY %	-30.97%	-25.66%	2.70%	74.12%	7.59%	-19.39%	-	-
Horiz. %	79.59%	115.31%	155.10%	151.02%	86.73%	80.61%	100.00%	-
P/EPS	23.30	34.67	72.92	107.64	-52.84	-61.42	-38.35	-
YoY %	-32.79%	-52.45%	-32.26%	303.71%	13.97%	-60.16%	-	-
Horiz. %	-60.76%	-90.40%	-190.14%	-280.68%	137.78%	160.16%	100.00%	-
EY	4.29	2.88	1.37	0.93	-1.89	-1.63	-2.61	-
YoY %	48.96%	110.22%	47.31%	149.21%	-15.95%	37.55%	-	-
Horiz. %	-164.37%	-110.34%	-52.49%	-35.63%	72.41%	62.45%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.93	0.94	1.05	0.94	0.58	0.57	0.61	32.36%
YoY %	-1.06%	-10.48%	11.70%	62.07%	1.75%	-6.56%	-	-
Horiz. %	152.46%	154.10%	172.13%	154.10%	95.08%	93.44%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos