[KNUSFOR] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
19-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 85.22%
YoY- -4.69%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 51,968 22,039 82,965 64,578 46,334 23,897 88,390 -29.84%
PBT -261 -657 2,659 2,221 899 362 3,327 -
Tax -1,067 -152 -1,617 -1,505 -533 -152 -2,318 -40.41%
NP -1,328 -809 1,042 716 366 210 1,009 -
-
NP to SH -1,328 -809 1,042 752 406 210 1,134 -
-
Tax Rate - - 60.81% 67.76% 59.29% 41.99% 69.67% -
Total Cost 53,296 22,848 81,923 63,862 45,968 23,687 87,381 -28.10%
-
Net Worth 165,860 166,434 166,644 165,380 165,905 167,480 166,052 -0.07%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 995 - - - 992 -
Div Payout % - - 95.51% - - - 87.51% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 165,860 166,434 166,644 165,380 165,905 167,480 166,052 -0.07%
NOSH 99,849 99,876 99,519 98,947 99,024 100,000 99,230 0.41%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -2.56% -3.67% 1.26% 1.11% 0.79% 0.88% 1.14% -
ROE -0.80% -0.49% 0.63% 0.45% 0.24% 0.13% 0.68% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 52.05 22.07 83.37 65.27 46.79 23.90 89.08 -30.13%
EPS -1.33 -0.81 1.05 0.76 0.41 0.21 1.14 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 1.6611 1.6664 1.6745 1.6714 1.6754 1.6748 1.6734 -0.49%
Adjusted Per Share Value based on latest NOSH - 98,857
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 52.15 22.12 83.26 64.81 46.50 23.98 88.70 -29.84%
EPS -1.33 -0.81 1.05 0.75 0.41 0.21 1.14 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 1.6645 1.6703 1.6724 1.6597 1.665 1.6808 1.6664 -0.07%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.09 1.33 1.75 1.60 1.95 1.84 1.10 -
P/RPS 2.09 6.03 2.10 2.45 4.17 7.70 1.23 42.44%
P/EPS -81.95 -164.20 167.14 210.53 475.61 876.19 96.26 -
EY -1.22 -0.61 0.60 0.48 0.21 0.11 1.04 -
DY 0.00 0.00 0.57 0.00 0.00 0.00 0.91 -
P/NAPS 0.66 0.80 1.05 0.96 1.16 1.10 0.66 0.00%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 25/08/08 26/05/08 25/02/08 19/11/07 29/08/07 28/05/07 27/02/07 -
Price 1.02 1.12 1.52 1.60 1.68 1.99 2.19 -
P/RPS 1.96 5.08 1.82 2.45 3.59 8.33 2.46 -14.06%
P/EPS -76.69 -138.27 145.17 210.53 409.76 947.62 191.64 -
EY -1.30 -0.72 0.69 0.48 0.24 0.11 0.52 -
DY 0.00 0.00 0.66 0.00 0.00 0.00 0.46 -
P/NAPS 0.61 0.67 0.91 0.96 1.00 1.19 1.31 -39.95%

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