[KNUSFOR] YoY TTM Result on 31-Mar-2007 [#1]

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
TTM Result
Revenue	253,144	116,328	81,107	89,744	111,532	90,476	121,870	12.95%
YoY %	117.61%	43.43%	-9.62%	-19.54%	23.27%	-25.76%	-	-
Horiz. %	207.72%	95.45%	66.55%	73.64%	91.52%	74.24%	100.00%	-
PBT	11,092	330	1,640	2,861	2,557	8,156	12,895	-2.47%
YoY %	3,261.21%	-79.88%	-42.68%	11.89%	-68.65%	-36.75%	-	-
Horiz. %	86.02%	2.56%	12.72%	22.19%	19.83%	63.25%	100.00%	-
Tax	-3,404	-976	-1,617	-1,762	-2,230	-1,406	-1,872	10.47%
YoY %	-248.77%	39.64%	8.23%	20.99%	-58.61%	24.89%	-	-
Horiz. %	181.84%	52.14%	86.38%	94.12%	119.12%	75.11%	100.00%	-
NP	7,688	-646	23	1,099	327	6,750	11,023	-5.82%
YoY %	1,290.09%	-2,908.70%	-97.91%	236.09%	-95.16%	-38.76%	-	-
Horiz. %	69.75%	-5.86%	0.21%	9.97%	2.97%	61.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,688	-646	23	1,177	548	6,762	11,023	-5.82%
YoY %	1,290.09%	-2,908.70%	-98.05%	114.78%	-91.90%	-38.66%	-	-
Horiz. %	69.75%	-5.86%	0.21%	10.68%	4.97%	61.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.69%	295.76%	98.60%	61.59%	87.21%	17.24%	14.52%	-
YoY %	-89.62%	199.96%	60.09%	-29.38%	405.86%	18.73%	-	-
Horiz. %	211.36%	2,036.91%	679.06%	424.17%	600.62%	118.73%	100.00%	-
Total Cost	245,456	116,974	81,084	88,645	111,205	83,726	110,847	14.16%
YoY %	109.84%	44.26%	-8.53%	-20.29%	32.82%	-24.47%	-	-
Horiz. %	221.44%	105.53%	73.15%	79.97%	100.32%	75.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	172,815	163,413	166,434	167,480	166,107	156,616	163,552	0.92%
YoY %	5.75%	-1.82%	-0.62%	0.83%	6.06%	-4.24%	-	-
Horiz. %	105.66%	99.92%	101.76%	102.40%	101.56%	95.76%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	-	-	979	1,002	1,016	993	925	-
YoY %	-	-	-2.30%	-1.38%	2.32%	7.35%	-	-
Horiz. %	-	-	105.84%	108.32%	109.84%	107.35%	100.00%	-
Div Payout %	-	-	4,257.87%	85.19%	185.52%	14.70%	8.40%	-
YoY %	-	-	4,898.09%	-54.08%	1,162.04%	75.00%	-	-
Horiz. %	-	-	50,688.93%	1,014.17%	2,208.57%	175.00%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	172,815	163,413	166,434	167,480	166,107	156,616	163,552	0.92%
YoY %	5.75%	-1.82%	-0.62%	0.83%	6.06%	-4.24%	-	-
Horiz. %	105.66%	99.92%	101.76%	102.40%	101.56%	95.76%	100.00%	-
NOSH	99,916	98,888	99,876	100,000	99,411	93,636	97,666	0.38%
YoY %	1.04%	-0.99%	-0.12%	0.59%	6.17%	-4.13%	-	-
Horiz. %	102.30%	101.25%	102.26%	102.39%	101.79%	95.87%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	3.04%	-0.56%	0.03%	1.22%	0.29%	7.46%	9.04%	-
YoY %	642.86%	-1,966.67%	-97.54%	320.69%	-96.11%	-17.48%	-	-
Horiz. %	33.63%	-6.19%	0.33%	13.50%	3.21%	82.52%	100.00%	-
ROE	4.45%	-0.40%	0.01%	0.70%	0.33%	4.32%	6.74%	-
YoY %	1,212.50%	-4,100.00%	-98.57%	112.12%	-92.36%	-35.91%	-	-
Horiz. %	66.02%	-5.93%	0.15%	10.39%	4.90%	64.09%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	253.36	117.64	81.21	89.74	112.19	96.62	124.78	12.52%
YoY %	115.37%	44.86%	-9.51%	-20.01%	16.11%	-22.57%	-	-
Horiz. %	203.05%	94.28%	65.08%	71.92%	89.91%	77.43%	100.00%	-
EPS	7.69	-0.65	0.02	1.18	0.55	7.22	11.29	-6.19%
YoY %	1,283.08%	-3,350.00%	-98.31%	114.55%	-92.38%	-36.05%	-	-
Horiz. %	68.11%	-5.76%	0.18%	10.45%	4.87%	63.95%	100.00%	-
DPS	0.00	0.00	1.00	1.00	1.02	1.06	0.95	-
YoY %	0.00%	0.00%	0.00%	-1.96%	-3.77%	11.58%	-	-
Horiz. %	0.00%	0.00%	105.26%	105.26%	107.37%	111.58%	100.00%	-
NAPS	1.7296	1.6525	1.6664	1.6748	1.6709	1.6726	1.6746	0.53%
YoY %	4.67%	-0.83%	-0.50%	0.23%	-0.10%	-0.12%	-	-
Horiz. %	103.28%	98.68%	99.51%	100.01%	99.78%	99.88%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 100,000
RPS	254.05	116.74	81.40	90.06	111.93	90.80	122.30	12.95%
YoY %	117.62%	43.42%	-9.62%	-19.54%	23.27%	-25.76%	-	-
Horiz. %	207.73%	95.45%	66.56%	73.64%	91.52%	74.24%	100.00%	-
EPS	7.72	-0.65	0.02	1.18	0.55	6.79	11.06	-5.81%
YoY %	1,287.69%	-3,350.00%	-98.31%	114.55%	-91.90%	-38.61%	-	-
Horiz. %	69.80%	-5.88%	0.18%	10.67%	4.97%	61.39%	100.00%	-
DPS	0.00	0.00	0.98	1.01	1.02	1.00	0.93	-
YoY %	0.00%	0.00%	-2.97%	-0.98%	2.00%	7.53%	-	-
Horiz. %	0.00%	0.00%	105.38%	108.60%	109.68%	107.53%	100.00%	-
NAPS	1.7343	1.64	1.6703	1.6808	1.667	1.5717	1.6414	0.92%
YoY %	5.75%	-1.81%	-0.62%	0.83%	6.06%	-4.25%	-	-
Horiz. %	105.66%	99.91%	101.76%	102.40%	101.56%	95.75%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	1.60	1.20	1.33	1.84	0.80	1.00	1.66	-
P/RPS	0.63	1.02	1.64	2.05	0.71	1.03	1.33	-11.70%
YoY %	-38.24%	-37.80%	-20.00%	188.73%	-31.07%	-22.56%	-	-
Horiz. %	47.37%	76.69%	123.31%	154.14%	53.38%	77.44%	100.00%	-
P/EPS	20.79	-183.69	5,775.47	156.33	145.13	13.85	14.71	5.93%
YoY %	111.32%	-103.18%	3,594.41%	7.72%	947.87%	-5.85%	-	-
Horiz. %	141.33%	-1,248.74%	39,262.20%	1,062.75%	986.61%	94.15%	100.00%	-
EY	4.81	-0.54	0.02	0.64	0.69	7.22	6.80	-5.60%
YoY %	990.74%	-2,800.00%	-96.88%	-7.25%	-90.44%	6.18%	-	-
Horiz. %	70.74%	-7.94%	0.29%	9.41%	10.15%	106.18%	100.00%	-
DY	0.00	0.00	0.75	0.54	1.28	1.06	0.57	-
YoY %	0.00%	0.00%	38.89%	-57.81%	20.75%	85.96%	-	-
Horiz. %	0.00%	0.00%	131.58%	94.74%	224.56%	185.96%	100.00%	-
P/NAPS	0.93	0.73	0.80	1.10	0.48	0.60	0.99	-1.03%
YoY %	27.40%	-8.75%	-27.27%	129.17%	-20.00%	-39.39%	-	-
Horiz. %	93.94%	73.74%	80.81%	111.11%	48.48%	60.61%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	31/05/10	22/05/09	26/05/08	28/05/07	29/05/06	25/05/05	21/05/04	-
Price	1.45	1.55	1.12	1.99	0.88	0.80	1.39	-
P/RPS	0.57	1.32	1.38	2.22	0.78	0.83	1.11	-10.50%
YoY %	-56.82%	-4.35%	-37.84%	184.62%	-6.02%	-25.23%	-	-
Horiz. %	51.35%	118.92%	124.32%	200.00%	70.27%	74.77%	100.00%	-
P/EPS	18.84	-237.27	4,863.55	169.07	159.64	11.08	12.32	7.33%
YoY %	107.94%	-104.88%	2,776.65%	5.91%	1,340.79%	-10.06%	-	-
Horiz. %	152.92%	-1,925.89%	39,476.87%	1,372.32%	1,295.78%	89.94%	100.00%	-
EY	5.31	-0.42	0.02	0.59	0.63	9.03	8.12	-6.83%
YoY %	1,364.29%	-2,200.00%	-96.61%	-6.35%	-93.02%	11.21%	-	-
Horiz. %	65.39%	-5.17%	0.25%	7.27%	7.76%	111.21%	100.00%	-
DY	0.00	0.00	0.89	0.50	1.16	1.33	0.68	-
YoY %	0.00%	0.00%	78.00%	-56.90%	-12.78%	95.59%	-	-
Horiz. %	0.00%	0.00%	130.88%	73.53%	170.59%	195.59%	100.00%	-
P/NAPS	0.84	0.94	0.67	1.19	0.53	0.48	0.83	0.19%
YoY %	-10.64%	40.30%	-43.70%	124.53%	10.42%	-42.17%	-	-
Horiz. %	101.20%	113.25%	80.72%	143.37%	63.86%	57.83%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos