[KNUSFOR] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -3.94%
YoY- -93.7%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 23,298 18,387 22,276 24,527 22,832 39,052 20,119 2.47%
PBT -843 438 1,837 905 2,115 3,803 2,878 -
Tax 184 -112 -1,503 -845 -177 -220 -1,126 -
NP -659 326 334 60 1,938 3,583 1,752 -
-
NP to SH -659 290 345 122 1,938 3,583 1,752 -
-
Tax Rate - 25.57% 81.82% 93.37% 8.37% 5.78% 39.12% -
Total Cost 23,957 18,061 21,942 24,467 20,894 35,469 18,367 4.52%
-
Net Worth 165,287 163,975 100,270 101,666 166,866 155,428 75,222 14.00%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - 979 1,002 1,016 993 925 752 -
Div Payout % - 337.69% 290.64% 833.33% 51.28% 25.84% 42.94% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 165,287 163,975 100,270 101,666 166,866 155,428 75,222 14.00%
NOSH 100,277 97,931 100,270 101,666 99,384 92,583 75,222 4.90%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -2.83% 1.77% 1.50% 0.24% 8.49% 9.17% 8.71% -
ROE -0.40% 0.18% 0.34% 0.12% 1.16% 2.31% 2.33% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 23.23 18.78 22.22 24.12 22.97 42.18 26.75 -2.32%
EPS -0.66 0.29 0.34 0.13 1.95 3.68 2.37 -
DPS 0.00 1.00 1.00 1.00 1.00 1.00 1.00 -
NAPS 1.6483 1.6744 1.00 1.00 1.679 1.6788 1.00 8.67%
Adjusted Per Share Value based on latest NOSH - 101,666
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 23.38 18.45 22.36 24.61 22.91 39.19 20.19 2.47%
EPS -0.66 0.29 0.35 0.12 1.94 3.60 1.76 -
DPS 0.00 0.98 1.01 1.02 1.00 0.93 0.75 -
NAPS 1.6588 1.6456 1.0063 1.0203 1.6746 1.5598 0.7549 14.00%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.00 1.75 1.10 0.86 1.05 1.80 1.44 -
P/RPS 4.30 9.32 4.95 3.56 4.57 4.27 5.38 -3.66%
P/EPS -152.17 590.96 319.70 716.67 53.85 46.51 61.83 -
EY -0.66 0.17 0.31 0.14 1.86 2.15 1.62 -
DY 0.00 0.57 0.91 1.16 0.95 0.56 0.69 -
P/NAPS 0.61 1.05 1.10 0.86 0.63 1.07 1.44 -13.32%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 23/02/09 25/02/08 27/02/07 27/02/06 28/02/05 30/03/04 18/02/03 -
Price 0.96 1.52 2.19 0.81 1.02 1.60 1.35 -
P/RPS 4.13 8.10 9.86 3.36 4.44 3.79 5.05 -3.29%
P/EPS -146.08 513.29 636.50 675.00 52.31 41.34 57.96 -
EY -0.68 0.19 0.16 0.15 1.91 2.42 1.73 -
DY 0.00 0.66 0.46 1.23 0.98 0.62 0.74 -
P/NAPS 0.58 0.91 2.19 0.81 0.61 0.95 1.35 -13.12%

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