[KNUSFOR] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 26.21%
YoY- -94.88%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 22,543 24,527 26,920 37,542 19,657 22,832 22,856 -0.91%
PBT 828 905 434 390 393 2,115 2,358 -50.25%
Tax -707 -845 -405 -273 -302 -177 -178 151.01%
NP 121 60 29 117 91 1,938 2,180 -85.47%
-
NP to SH 169 122 127 130 103 1,938 2,180 -81.84%
-
Tax Rate 85.39% 93.37% 93.32% 70.00% 76.84% 8.37% 7.55% -
Total Cost 22,422 24,467 26,891 37,425 19,566 20,894 20,676 5.55%
-
Net Worth 166,107 101,666 162,726 167,140 156,616 166,866 165,848 0.10%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 1,016 - - - 993 - -
Div Payout % - 833.33% - - - 51.28% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 166,107 101,666 162,726 167,140 156,616 166,866 165,848 0.10%
NOSH 99,411 101,666 97,692 100,000 93,636 99,384 99,090 0.21%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 0.54% 0.24% 0.11% 0.31% 0.46% 8.49% 9.54% -
ROE 0.10% 0.12% 0.08% 0.08% 0.07% 1.16% 1.31% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 22.68 24.12 27.56 37.54 20.99 22.97 23.07 -1.13%
EPS 0.17 0.13 0.13 0.13 0.11 1.95 2.20 -81.88%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.6709 1.00 1.6657 1.6714 1.6726 1.679 1.6737 -0.11%
Adjusted Per Share Value based on latest NOSH - 100,000
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 22.62 24.61 27.02 37.68 19.73 22.91 22.94 -0.93%
EPS 0.17 0.12 0.13 0.13 0.10 1.94 2.19 -81.83%
DPS 0.00 1.02 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.667 1.0203 1.6331 1.6774 1.5717 1.6746 1.6644 0.10%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.80 0.86 0.90 0.91 1.00 1.05 1.20 -
P/RPS 3.53 3.56 3.27 2.42 4.76 4.57 5.20 -22.77%
P/EPS 470.59 716.67 692.31 700.00 909.09 53.85 54.55 321.18%
EY 0.21 0.14 0.14 0.14 0.11 1.86 1.83 -76.41%
DY 0.00 1.16 0.00 0.00 0.00 0.95 0.00 -
P/NAPS 0.48 0.86 0.54 0.54 0.60 0.63 0.72 -23.70%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/05/06 27/02/06 30/11/05 30/08/05 25/05/05 28/02/05 30/11/04 -
Price 0.88 0.81 0.89 0.86 0.80 1.02 1.20 -
P/RPS 3.88 3.36 3.23 2.29 3.81 4.44 5.20 -17.74%
P/EPS 517.65 675.00 684.62 661.54 727.27 52.31 54.55 348.83%
EY 0.19 0.15 0.15 0.15 0.14 1.91 1.83 -77.94%
DY 0.00 1.23 0.00 0.00 0.00 0.98 0.00 -
P/NAPS 0.53 0.81 0.53 0.51 0.48 0.61 0.72 -18.48%

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