[KNUSFOR] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 205.52%
YoY- 407.73%
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 19,848 288,819 211,251 126,116 58,210 310,222 214,557 -79.51%
PBT 7,732 80,023 62,348 28,622 9,405 23,606 10,562 -18.75%
Tax -1,153 -24,003 -16,105 -7,465 -2,480 -6,454 -3,722 -54.18%
NP 6,579 56,020 46,243 21,157 6,925 17,152 6,840 -2.55%
-
NP to SH 6,579 56,020 46,243 21,157 6,925 17,152 6,840 -2.55%
-
Tax Rate 14.91% 30.00% 25.83% 26.08% 26.37% 27.34% 35.24% -
Total Cost 13,269 232,799 165,008 104,959 51,285 293,070 207,717 -83.99%
-
Net Worth 255,051 241,481 234,533 209,487 195,215 188,330 178,109 27.01%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 4,982 - - - - - -
Div Payout % - 8.89% - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 255,051 241,481 234,533 209,487 195,215 188,330 178,109 27.01%
NOSH 99,645 99,645 99,640 99,656 99,640 99,661 99,708 -0.04%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 33.15% 19.40% 21.89% 16.78% 11.90% 5.53% 3.19% -
ROE 2.58% 23.20% 19.72% 10.10% 3.55% 9.11% 3.84% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 19.92 289.85 212.01 126.55 58.42 311.28 215.18 -79.50%
EPS 6.60 56.22 46.41 21.23 6.95 17.21 6.86 -2.54%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5596 2.4234 2.3538 2.1021 1.9592 1.8897 1.7863 27.07%
Adjusted Per Share Value based on latest NOSH - 99,663
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 19.92 289.85 212.00 126.57 58.42 311.33 215.32 -79.51%
EPS 6.60 56.22 46.41 21.23 6.95 17.21 6.86 -2.54%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5596 2.4234 2.3537 2.1023 1.9591 1.89 1.7874 27.01%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.94 1.64 1.55 1.65 1.75 1.51 1.71 -
P/RPS 9.74 0.57 0.73 1.30 3.00 0.49 0.79 432.87%
P/EPS 29.38 2.92 3.34 7.77 25.18 8.77 24.93 11.56%
EY 3.40 34.28 29.94 12.87 3.97 11.40 4.01 -10.40%
DY 0.00 3.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.68 0.66 0.78 0.89 0.80 0.96 -14.40%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 29/02/12 21/11/11 26/08/11 26/05/11 28/02/11 29/11/10 -
Price 1.94 1.88 1.58 1.63 1.68 1.70 1.73 -
P/RPS 9.74 0.65 0.75 1.29 2.88 0.55 0.80 428.42%
P/EPS 29.38 3.34 3.40 7.68 24.17 9.88 25.22 10.70%
EY 3.40 29.90 29.37 13.02 4.14 10.12 3.97 -9.80%
DY 0.00 2.66 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.78 0.67 0.78 0.86 0.90 0.97 -14.99%

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