[KNUSFOR] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 129.36%
YoY- 119.78%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 46,334 23,897 88,390 66,114 43,099 22,543 108,646 -43.43%
PBT 899 362 3,327 1,490 1,104 828 2,123 -43.69%
Tax -533 -152 -2,318 -815 -842 -707 -1,826 -56.09%
NP 366 210 1,009 675 262 121 297 14.98%
-
NP to SH 406 210 1,134 789 344 169 481 -10.71%
-
Tax Rate 59.29% 41.99% 69.67% 54.70% 76.27% 85.39% 86.01% -
Total Cost 45,968 23,687 87,381 65,439 42,837 22,422 108,349 -43.62%
-
Net Worth 165,905 167,480 166,052 164,703 164,402 166,107 163,854 0.83%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 992 - - - 981 -
Div Payout % - - 87.51% - - - 204.08% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 165,905 167,480 166,052 164,703 164,402 166,107 163,854 0.83%
NOSH 99,024 100,000 99,230 98,624 98,285 99,411 98,163 0.58%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 0.79% 0.88% 1.14% 1.02% 0.61% 0.54% 0.27% -
ROE 0.24% 0.13% 0.68% 0.48% 0.21% 0.10% 0.29% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 46.79 23.90 89.08 67.04 43.85 22.68 110.68 -43.76%
EPS 0.41 0.21 1.14 0.80 0.35 0.17 0.36 9.08%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 1.6754 1.6748 1.6734 1.67 1.6727 1.6709 1.6692 0.24%
Adjusted Per Share Value based on latest NOSH - 99,111
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 46.50 23.98 88.70 66.35 43.25 22.62 109.03 -43.42%
EPS 0.41 0.21 1.14 0.79 0.35 0.17 0.48 -10.00%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.99 -
NAPS 1.665 1.6808 1.6664 1.6529 1.6499 1.667 1.6444 0.83%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.95 1.84 1.10 0.75 0.90 0.80 0.86 -
P/RPS 4.17 7.70 1.23 1.12 2.05 3.53 0.78 206.68%
P/EPS 475.61 876.19 96.26 93.75 257.14 470.59 175.51 94.72%
EY 0.21 0.11 1.04 1.07 0.39 0.21 0.57 -48.70%
DY 0.00 0.00 0.91 0.00 0.00 0.00 1.16 -
P/NAPS 1.16 1.10 0.66 0.45 0.54 0.48 0.52 70.97%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 28/05/07 27/02/07 28/11/06 29/08/06 29/05/06 27/02/06 -
Price 1.68 1.99 2.19 0.90 0.71 0.88 0.81 -
P/RPS 3.59 8.33 2.46 1.34 1.62 3.88 0.73 190.03%
P/EPS 409.76 947.62 191.64 112.50 202.86 517.65 165.31 83.46%
EY 0.24 0.11 0.52 0.89 0.49 0.19 0.60 -45.80%
DY 0.00 0.00 0.46 0.00 0.00 0.00 1.23 -
P/NAPS 1.00 1.19 1.31 0.54 0.42 0.53 0.49 61.10%

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