[KNUSFOR] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Announcement Date
17-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 51.35%
YoY- -19.47%
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 48,711 23,580 124,750 85,698 57,396 26,460 113,145 -43.01%
PBT 6,134 2,844 12,340 8,537 5,903 2,289 14,540 -43.77%
Tax -1,249 -500 -1,586 -1,366 -1,165 -214 -3,883 -53.08%
NP 4,885 2,344 10,754 7,171 4,738 2,075 10,657 -40.57%
-
NP to SH 4,885 2,344 10,754 7,171 4,738 2,075 10,657 -40.57%
-
Tax Rate 20.36% 17.58% 12.85% 16.00% 19.74% 9.35% 26.71% -
Total Cost 43,826 21,236 113,996 78,527 52,658 24,385 102,488 -43.26%
-
Net Worth 164,442 163,552 134,727 133,992 130,383 129,576 126,768 18.96%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 807 - - - 738 -
Div Payout % - - 7.51% - - - 6.93% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 164,442 163,552 134,727 133,992 130,383 129,576 126,768 18.96%
NOSH 98,092 97,666 80,737 80,573 74,031 74,107 73,891 20.81%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 10.03% 9.94% 8.62% 8.37% 8.25% 7.84% 9.42% -
ROE 2.97% 1.43% 7.98% 5.35% 3.63% 1.60% 8.41% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 49.66 24.14 154.51 106.36 77.53 35.71 153.12 -52.82%
EPS 4.98 2.40 12.71 8.90 6.40 2.80 14.39 -50.73%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 1.6764 1.6746 1.6687 1.663 1.7612 1.7485 1.7156 -1.53%
Adjusted Per Share Value based on latest NOSH - 93,576
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 48.88 23.66 125.19 86.00 57.60 26.55 113.55 -43.01%
EPS 4.90 2.35 10.79 7.20 4.75 2.08 10.69 -40.57%
DPS 0.00 0.00 0.81 0.00 0.00 0.00 0.74 -
NAPS 1.6503 1.6414 1.3521 1.3447 1.3085 1.3004 1.2722 18.96%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.35 1.66 1.80 1.62 1.40 1.29 1.44 -
P/RPS 2.72 6.88 1.16 1.52 1.81 3.61 0.94 103.19%
P/EPS 27.11 69.17 13.51 18.20 21.87 46.07 9.98 94.80%
EY 3.69 1.45 7.40 5.49 4.57 2.17 10.02 -48.65%
DY 0.00 0.00 0.56 0.00 0.00 0.00 0.69 -
P/NAPS 0.81 0.99 1.08 0.97 0.79 0.74 0.84 -2.39%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 23/08/04 21/05/04 30/03/04 17/11/03 28/08/03 21/04/03 18/02/03 -
Price 1.22 1.39 1.60 1.98 1.85 1.29 1.35 -
P/RPS 2.46 5.76 1.04 1.86 2.39 3.61 0.88 98.56%
P/EPS 24.50 57.92 12.01 22.25 28.91 46.07 9.36 90.04%
EY 4.08 1.73 8.32 4.49 3.46 2.17 10.68 -47.38%
DY 0.00 0.00 0.62 0.00 0.00 0.00 0.74 -
P/NAPS 0.73 0.83 0.96 1.19 1.05 0.74 0.79 -5.13%

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