[KNUSFOR] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
23-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 108.4%
YoY- 3.1%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 19,657 97,422 71,567 48,711 23,580 124,750 85,698 -62.49%
PBT 393 10,396 8,492 6,134 2,844 12,340 8,537 -87.13%
Tax -302 -1,823 -1,427 -1,249 -500 -1,586 -1,366 -63.40%
NP 91 8,573 7,065 4,885 2,344 10,754 7,171 -94.54%
-
NP to SH 103 8,573 7,065 4,885 2,344 10,754 7,171 -94.07%
-
Tax Rate 76.84% 17.54% 16.80% 20.36% 17.58% 12.85% 16.00% -
Total Cost 19,566 88,849 64,502 43,826 21,236 113,996 78,527 -60.37%
-
Net Worth 156,616 165,181 164,689 164,442 163,552 134,727 133,992 10.95%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 986 - - - 807 - -
Div Payout % - 11.51% - - - 7.51% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 156,616 165,181 164,689 164,442 163,552 134,727 133,992 10.95%
NOSH 93,636 98,633 98,398 98,092 97,666 80,737 80,573 10.52%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 0.46% 8.80% 9.87% 10.03% 9.94% 8.62% 8.37% -
ROE 0.07% 5.19% 4.29% 2.97% 1.43% 7.98% 5.35% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 20.99 98.77 72.73 49.66 24.14 154.51 106.36 -66.06%
EPS 0.11 8.69 7.18 4.98 2.40 12.71 8.90 -94.64%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.6726 1.6747 1.6737 1.6764 1.6746 1.6687 1.663 0.38%
Adjusted Per Share Value based on latest NOSH - 98,488
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 19.73 97.77 71.82 48.88 23.66 125.19 86.00 -62.49%
EPS 0.10 8.60 7.09 4.90 2.35 10.79 7.20 -94.20%
DPS 0.00 0.99 0.00 0.00 0.00 0.81 0.00 -
NAPS 1.5717 1.6577 1.6528 1.6503 1.6414 1.3521 1.3447 10.94%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.00 1.05 1.20 1.35 1.66 1.80 1.62 -
P/RPS 4.76 1.06 1.65 2.72 6.88 1.16 1.52 113.89%
P/EPS 909.09 12.08 16.71 27.11 69.17 13.51 18.20 1253.08%
EY 0.11 8.28 5.98 3.69 1.45 7.40 5.49 -92.60%
DY 0.00 0.95 0.00 0.00 0.00 0.56 0.00 -
P/NAPS 0.60 0.63 0.72 0.81 0.99 1.08 0.97 -27.38%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 28/02/05 30/11/04 23/08/04 21/05/04 30/03/04 17/11/03 -
Price 0.80 1.02 1.20 1.22 1.39 1.60 1.98 -
P/RPS 3.81 1.03 1.65 2.46 5.76 1.04 1.86 61.21%
P/EPS 727.27 11.74 16.71 24.50 57.92 12.01 22.25 920.13%
EY 0.14 8.52 5.98 4.08 1.73 8.32 4.49 -90.07%
DY 0.00 0.98 0.00 0.00 0.00 0.62 0.00 -
P/NAPS 0.48 0.61 0.72 0.73 0.83 0.96 1.19 -45.37%

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