[KNUSFOR] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 44.63%
YoY- -1.48%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 57,200 19,657 97,422 71,567 48,711 23,580 124,750 -40.56%
PBT 783 393 10,396 8,492 6,134 2,844 12,340 -84.11%
Tax -576 -302 -1,823 -1,427 -1,249 -500 -1,586 -49.12%
NP 207 91 8,573 7,065 4,885 2,344 10,754 -92.83%
-
NP to SH 232 103 8,573 7,065 4,885 2,344 10,754 -92.26%
-
Tax Rate 73.56% 76.84% 17.54% 16.80% 20.36% 17.58% 12.85% -
Total Cost 56,993 19,566 88,849 64,502 43,826 21,236 113,996 -37.03%
-
Net Worth 168,593 156,616 165,181 164,689 164,442 163,552 134,727 16.14%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 986 - - - 807 -
Div Payout % - - 11.51% - - - 7.51% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 168,593 156,616 165,181 164,689 164,442 163,552 134,727 16.14%
NOSH 100,869 93,636 98,633 98,398 98,092 97,666 80,737 16.01%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 0.36% 0.46% 8.80% 9.87% 10.03% 9.94% 8.62% -
ROE 0.14% 0.07% 5.19% 4.29% 2.97% 1.43% 7.98% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 56.71 20.99 98.77 72.73 49.66 24.14 154.51 -48.76%
EPS 0.23 0.11 8.69 7.18 4.98 2.40 12.71 -93.12%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 1.6714 1.6726 1.6747 1.6737 1.6764 1.6746 1.6687 0.10%
Adjusted Per Share Value based on latest NOSH - 99,090
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 57.40 19.73 97.77 71.82 48.88 23.66 125.19 -40.56%
EPS 0.23 0.10 8.60 7.09 4.90 2.35 10.79 -92.33%
DPS 0.00 0.00 0.99 0.00 0.00 0.00 0.81 -
NAPS 1.6919 1.5717 1.6577 1.6528 1.6503 1.6414 1.3521 16.13%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.91 1.00 1.05 1.20 1.35 1.66 1.80 -
P/RPS 1.60 4.76 1.06 1.65 2.72 6.88 1.16 23.93%
P/EPS 395.65 909.09 12.08 16.71 27.11 69.17 13.51 852.05%
EY 0.25 0.11 8.28 5.98 3.69 1.45 7.40 -89.57%
DY 0.00 0.00 0.95 0.00 0.00 0.00 0.56 -
P/NAPS 0.54 0.60 0.63 0.72 0.81 0.99 1.08 -37.03%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 25/05/05 28/02/05 30/11/04 23/08/04 21/05/04 30/03/04 -
Price 0.86 0.80 1.02 1.20 1.22 1.39 1.60 -
P/RPS 1.52 3.81 1.03 1.65 2.46 5.76 1.04 28.81%
P/EPS 373.91 727.27 11.74 16.71 24.50 57.92 12.01 891.72%
EY 0.27 0.14 8.52 5.98 4.08 1.73 8.32 -89.84%
DY 0.00 0.00 0.98 0.00 0.00 0.00 0.62 -
P/NAPS 0.51 0.48 0.61 0.72 0.73 0.83 0.96 -34.43%

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