[KNUSFOR] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 21.34%
YoY- -20.28%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 84,120 57,200 19,657 97,422 71,567 48,711 23,580 133.29%
PBT 1,217 783 393 10,396 8,492 6,134 2,844 -43.18%
Tax -980 -576 -302 -1,823 -1,427 -1,249 -500 56.55%
NP 237 207 91 8,573 7,065 4,885 2,344 -78.26%
-
NP to SH 359 232 103 8,573 7,065 4,885 2,344 -71.34%
-
Tax Rate 80.53% 73.56% 76.84% 17.54% 16.80% 20.36% 17.58% -
Total Cost 83,883 56,993 19,566 88,849 64,502 43,826 21,236 149.67%
-
Net Worth 166,107 168,593 156,616 165,181 164,689 164,442 163,552 1.03%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 986 - - - -
Div Payout % - - - 11.51% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 166,107 168,593 156,616 165,181 164,689 164,442 163,552 1.03%
NOSH 99,722 100,869 93,636 98,633 98,398 98,092 97,666 1.39%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 0.28% 0.36% 0.46% 8.80% 9.87% 10.03% 9.94% -
ROE 0.22% 0.14% 0.07% 5.19% 4.29% 2.97% 1.43% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 84.35 56.71 20.99 98.77 72.73 49.66 24.14 130.09%
EPS 0.36 0.23 0.11 8.69 7.18 4.98 2.40 -71.73%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.6657 1.6714 1.6726 1.6747 1.6737 1.6764 1.6746 -0.35%
Adjusted Per Share Value based on latest NOSH - 99,384
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 84.42 57.40 19.73 97.77 71.82 48.88 23.66 133.31%
EPS 0.36 0.23 0.10 8.60 7.09 4.90 2.35 -71.33%
DPS 0.00 0.00 0.00 0.99 0.00 0.00 0.00 -
NAPS 1.667 1.6919 1.5717 1.6577 1.6528 1.6503 1.6414 1.03%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.90 0.91 1.00 1.05 1.20 1.35 1.66 -
P/RPS 1.07 1.60 4.76 1.06 1.65 2.72 6.88 -71.04%
P/EPS 250.00 395.65 909.09 12.08 16.71 27.11 69.17 135.32%
EY 0.40 0.25 0.11 8.28 5.98 3.69 1.45 -57.59%
DY 0.00 0.00 0.00 0.95 0.00 0.00 0.00 -
P/NAPS 0.54 0.54 0.60 0.63 0.72 0.81 0.99 -33.21%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 30/08/05 25/05/05 28/02/05 30/11/04 23/08/04 21/05/04 -
Price 0.89 0.86 0.80 1.02 1.20 1.22 1.39 -
P/RPS 1.06 1.52 3.81 1.03 1.65 2.46 5.76 -67.61%
P/EPS 247.22 373.91 727.27 11.74 16.71 24.50 57.92 162.89%
EY 0.40 0.27 0.14 8.52 5.98 4.08 1.73 -62.29%
DY 0.00 0.00 0.00 0.98 0.00 0.00 0.00 -
P/NAPS 0.53 0.51 0.48 0.61 0.72 0.73 0.83 -25.82%

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