[KNUSFOR] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 40.54%
YoY- 64.08%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 CAGR
Revenue 103,312 88,156 95,588 90,172 78,628 94,320 108,668 -0.71%
PBT 2,704 -2,628 1,448 3,312 1,572 11,376 16,312 -22.62%
Tax -1,280 -608 -608 -2,828 -1,208 -2,000 -3,680 -13.99%
NP 1,424 -3,236 840 484 364 9,376 12,632 -26.77%
-
NP to SH 1,424 -3,236 840 676 412 9,376 12,632 -26.77%
-
Tax Rate 47.34% - 41.99% 85.39% 76.84% 17.58% 22.56% -
Total Cost 101,888 91,392 94,748 89,688 78,264 84,944 96,036 0.84%
-
Net Worth 163,413 166,434 167,480 166,107 156,616 163,552 123,382 4.09%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 CAGR
Net Worth 163,413 166,434 167,480 166,107 156,616 163,552 123,382 4.09%
NOSH 98,888 99,876 100,000 99,411 93,636 97,666 73,441 4.33%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 CAGR
NP Margin 1.38% -3.67% 0.88% 0.54% 0.46% 9.94% 11.62% -
ROE 0.87% -1.94% 0.50% 0.41% 0.26% 5.73% 10.24% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 CAGR
RPS 104.47 88.26 95.59 90.71 83.97 96.57 147.96 -4.84%
EPS 1.44 -3.24 0.84 0.68 0.44 9.60 17.20 -29.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6525 1.6664 1.6748 1.6709 1.6726 1.6746 1.68 -0.23%
Adjusted Per Share Value based on latest NOSH - 99,411
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 CAGR
RPS 103.68 88.47 95.93 90.49 78.91 94.66 109.06 -0.71%
EPS 1.43 -3.25 0.84 0.68 0.41 9.41 12.68 -26.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.6703 1.6808 1.667 1.5717 1.6414 1.2382 4.09%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 29/03/02 -
Price 1.20 1.33 1.84 0.80 1.00 1.66 2.58 -
P/RPS 1.15 1.51 1.92 0.88 1.19 1.72 1.74 -5.74%
P/EPS 83.33 -41.05 219.05 117.65 227.27 17.29 15.00 27.73%
EY 1.20 -2.44 0.46 0.85 0.44 5.78 6.67 -21.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.80 1.10 0.48 0.60 0.99 1.54 -10.10%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 CAGR
Date 22/05/09 26/05/08 28/05/07 29/05/06 25/05/05 21/05/04 20/05/02 -
Price 1.55 1.12 1.99 0.88 0.80 1.39 1.93 -
P/RPS 1.48 1.27 2.08 0.97 0.95 1.44 1.30 1.86%
P/EPS 107.64 -34.57 236.90 129.41 181.82 14.48 11.22 38.09%
EY 0.93 -2.89 0.42 0.77 0.55 6.91 8.91 -27.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.67 1.19 0.53 0.48 0.83 1.15 -2.83%

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