[KNUSFOR] YoY Quarter Result on 30-Jun-2012 [#2]

Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -68.92%
YoY- -85.63%
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 37,781 80,960 155,025 30,929 67,906 77,464 31,824 2.89%
PBT 3,917 6,407 27,620 3,020 19,217 4,038 1,162 22.43%
Tax -867 -4,262 -9,045 -975 -4,985 -1,070 -319 18.12%
NP 3,050 2,145 18,575 2,045 14,232 2,968 843 23.88%
-
NP to SH 3,050 2,145 18,575 2,045 14,232 2,968 843 23.88%
-
Tax Rate 22.13% 66.52% 32.75% 32.28% 25.94% 26.50% 27.45% -
Total Cost 34,731 78,815 136,450 28,884 53,674 74,496 30,981 1.92%
-
Net Worth 297,330 274,242 272,568 199,290 209,503 175,231 164,722 10.33%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 297,330 274,242 272,568 199,290 209,503 175,231 164,722 10.33%
NOSH 99,645 99,645 99,645 99,645 99,663 99,597 99,176 0.07%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 8.07% 2.65% 11.98% 6.61% 20.96% 3.83% 2.65% -
ROE 1.03% 0.78% 6.81% 1.03% 6.79% 1.69% 0.51% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 37.92 81.25 155.58 31.04 68.14 77.78 32.09 2.81%
EPS 3.06 2.15 18.64 2.05 14.28 2.98 0.85 23.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9839 2.7522 2.7354 2.00 2.1021 1.7594 1.6609 10.25%
Adjusted Per Share Value based on latest NOSH - 99,645
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 37.92 81.25 155.58 31.04 68.15 77.74 31.94 2.90%
EPS 3.06 2.15 18.64 2.05 14.28 2.98 0.85 23.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9839 2.7522 2.7354 2.00 2.1025 1.7586 1.6531 10.33%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.86 1.78 1.55 1.80 1.65 1.70 1.60 -
P/RPS 4.91 2.19 1.00 5.80 2.42 2.19 4.99 -0.26%
P/EPS 60.77 82.69 8.31 87.71 11.55 57.05 188.24 -17.16%
EY 1.65 1.21 12.03 1.14 8.65 1.75 0.53 20.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.65 0.57 0.90 0.78 0.97 0.96 -7.02%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 28/08/14 30/08/13 30/08/12 26/08/11 27/08/10 26/08/09 -
Price 1.53 1.82 1.50 1.81 1.63 1.71 1.75 -
P/RPS 4.04 2.24 0.96 5.83 2.39 2.20 5.45 -4.86%
P/EPS 49.99 84.55 8.05 88.19 11.41 57.38 205.88 -21.00%
EY 2.00 1.18 12.43 1.13 8.76 1.74 0.49 26.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.66 0.55 0.91 0.78 0.97 1.05 -11.33%

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