[KNUSFOR] QoQ 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- 153.41%
YoY- 251.18%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 22,437 23,897 22,276 23,015 20,556 22,543 24,527 -5.78%
PBT 537 362 1,837 387 275 828 905 -29.45%
Tax -381 -152 -1,503 27 -134 -707 -845 -41.28%
NP 156 210 334 414 141 121 60 89.41%
-
NP to SH 196 210 345 446 176 169 122 37.29%
-
Tax Rate 70.95% 41.99% 81.82% -6.98% 48.73% 85.39% 93.37% -
Total Cost 22,281 23,687 21,942 22,601 20,415 22,422 24,467 -6.06%
-
Net Worth 164,189 167,480 100,270 165,515 163,552 166,107 101,666 37.77%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 1,002 - - - 1,016 -
Div Payout % - - 290.64% - - - 833.33% -
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 164,189 167,480 100,270 165,515 163,552 166,107 101,666 37.77%
NOSH 97,999 100,000 100,270 99,111 97,777 99,411 101,666 -2.42%
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 0.70% 0.88% 1.50% 1.80% 0.69% 0.54% 0.24% -
ROE 0.12% 0.13% 0.34% 0.27% 0.11% 0.10% 0.12% -
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 22.89 23.90 22.22 23.22 21.02 22.68 24.12 -3.43%
EPS 0.20 0.21 0.34 0.45 0.18 0.17 0.13 33.37%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 1.6754 1.6748 1.00 1.67 1.6727 1.6709 1.00 41.19%
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 22.52 23.98 22.36 23.10 20.63 22.62 24.61 -5.76%
EPS 0.20 0.21 0.35 0.45 0.18 0.17 0.12 40.70%
DPS 0.00 0.00 1.01 0.00 0.00 0.00 1.02 -
NAPS 1.6477 1.6808 1.0063 1.6611 1.6414 1.667 1.0203 37.76%
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 8.52 7.70 4.95 3.23 4.28 3.53 3.56 79.20%
P/EPS 975.00 876.19 319.70 166.67 500.00 470.59 716.67 22.84%
EY 0.10 0.11 0.31 0.60 0.20 0.21 0.14 -20.14%
DY 0.00 0.00 0.91 0.00 0.00 0.00 1.16 -
P/NAPS 1.16 1.10 1.10 0.45 0.54 0.48 0.86 22.14%
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 7.34 8.33 9.86 3.88 3.38 3.88 3.36 68.60%
P/EPS 840.00 947.62 636.50 200.00 394.44 517.65 675.00 15.74%
EY 0.12 0.11 0.16 0.50 0.25 0.19 0.15 -13.85%
DY 0.00 0.00 0.46 0.00 0.00 0.00 1.23 -
P/NAPS 1.00 1.19 2.19 0.54 0.42 0.53 0.81 15.12%

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