[KNUSFOR] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 154.02%
YoY- 144.0%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 99,396 47,566 31,824 25,828 23,298 37,273 29,929 122.11%
PBT 4,317 3,146 1,162 676 -843 101 396 389.51%
Tax -901 -916 -319 -320 184 75 -915 -1.01%
NP 3,416 2,230 843 356 -659 176 -519 -
-
NP to SH 3,416 2,230 843 356 -659 176 -519 -
-
Tax Rate 20.87% 29.12% 27.45% 47.34% - -74.26% 231.06% -
Total Cost 95,980 45,336 30,981 25,472 23,957 37,097 30,448 114.53%
-
Net Worth 99,708 167,578 164,722 163,413 165,287 161,871 165,790 -28.68%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 99,708 167,578 164,722 163,413 165,287 161,871 165,790 -28.68%
NOSH 99,708 99,553 99,176 98,888 100,277 97,777 99,807 -0.06%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 3.44% 4.69% 2.65% 1.38% -2.83% 0.47% -1.73% -
ROE 3.43% 1.33% 0.51% 0.22% -0.40% 0.11% -0.31% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 99.69 47.78 32.09 26.12 23.23 38.12 29.99 122.24%
EPS 3.43 2.24 0.85 0.36 -0.66 0.18 -0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.6833 1.6609 1.6525 1.6483 1.6555 1.6611 -28.63%
Adjusted Per Share Value based on latest NOSH - 98,888
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 99.75 47.74 31.94 25.92 23.38 37.41 30.04 122.08%
EPS 3.43 2.24 0.85 0.36 -0.66 0.18 -0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0006 1.6818 1.6531 1.64 1.6588 1.6245 1.6638 -28.68%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.75 1.65 1.60 1.20 1.00 1.04 1.09 -
P/RPS 1.76 3.45 4.99 4.59 4.30 2.73 3.63 -38.20%
P/EPS 51.08 73.66 188.24 333.33 -152.17 577.78 -209.62 -
EY 1.96 1.36 0.53 0.30 -0.66 0.17 -0.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 0.98 0.96 0.73 0.61 0.63 0.66 91.23%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 30/11/09 26/08/09 22/05/09 23/02/09 28/11/08 25/08/08 -
Price 1.60 1.59 1.75 1.55 0.96 0.95 1.02 -
P/RPS 1.61 3.33 5.45 5.93 4.13 2.49 3.40 -39.16%
P/EPS 46.70 70.98 205.88 430.56 -146.08 527.78 -196.15 -
EY 2.14 1.41 0.49 0.23 -0.68 0.19 -0.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 0.94 1.05 0.94 0.58 0.57 0.61 89.85%

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