[KNUSFOR] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 125.24%
YoY- -95.25%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 22,543 108,646 84,120 57,200 19,657 97,422 71,567 -53.73%
PBT 828 2,123 1,217 783 393 10,396 8,492 -78.84%
Tax -707 -1,826 -980 -576 -302 -1,823 -1,427 -37.41%
NP 121 297 237 207 91 8,573 7,065 -93.37%
-
NP to SH 169 481 359 232 103 8,573 7,065 -91.71%
-
Tax Rate 85.39% 86.01% 80.53% 73.56% 76.84% 17.54% 16.80% -
Total Cost 22,422 108,349 83,883 56,993 19,566 88,849 64,502 -50.59%
-
Net Worth 166,107 163,854 166,107 168,593 156,616 165,181 164,689 0.57%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 981 - - - 986 - -
Div Payout % - 204.08% - - - 11.51% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 166,107 163,854 166,107 168,593 156,616 165,181 164,689 0.57%
NOSH 99,411 98,163 99,722 100,869 93,636 98,633 98,398 0.68%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 0.54% 0.27% 0.28% 0.36% 0.46% 8.80% 9.87% -
ROE 0.10% 0.29% 0.22% 0.14% 0.07% 5.19% 4.29% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 22.68 110.68 84.35 56.71 20.99 98.77 72.73 -54.04%
EPS 0.17 0.36 0.36 0.23 0.11 8.69 7.18 -91.77%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.6709 1.6692 1.6657 1.6714 1.6726 1.6747 1.6737 -0.11%
Adjusted Per Share Value based on latest NOSH - 100,000
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 22.62 109.03 84.42 57.40 19.73 97.77 71.82 -53.74%
EPS 0.17 0.48 0.36 0.23 0.10 8.60 7.09 -91.70%
DPS 0.00 0.99 0.00 0.00 0.00 0.99 0.00 -
NAPS 1.667 1.6444 1.667 1.6919 1.5717 1.6577 1.6528 0.57%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.80 0.86 0.90 0.91 1.00 1.05 1.20 -
P/RPS 3.53 0.78 1.07 1.60 4.76 1.06 1.65 66.10%
P/EPS 470.59 175.51 250.00 395.65 909.09 12.08 16.71 827.52%
EY 0.21 0.57 0.40 0.25 0.11 8.28 5.98 -89.29%
DY 0.00 1.16 0.00 0.00 0.00 0.95 0.00 -
P/NAPS 0.48 0.52 0.54 0.54 0.60 0.63 0.72 -23.70%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/05/06 27/02/06 30/11/05 30/08/05 25/05/05 28/02/05 30/11/04 -
Price 0.88 0.81 0.89 0.86 0.80 1.02 1.20 -
P/RPS 3.88 0.73 1.06 1.52 3.81 1.03 1.65 76.92%
P/EPS 517.65 165.31 247.22 373.91 727.27 11.74 16.71 888.43%
EY 0.19 0.60 0.40 0.27 0.14 8.52 5.98 -89.98%
DY 0.00 1.23 0.00 0.00 0.00 0.98 0.00 -
P/NAPS 0.53 0.49 0.53 0.51 0.48 0.61 0.72 -18.48%

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