[KNUSFOR] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Announcement Date
21-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -80.53%
YoY- -63.07%
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 124,750 85,698 57,396 26,460 113,145 93,026 56,804 68.71%
PBT 12,340 8,537 5,903 2,289 14,540 11,662 8,145 31.81%
Tax -1,586 -1,366 -1,165 -214 -3,883 -2,757 -1,980 -13.71%
NP 10,754 7,171 4,738 2,075 10,657 8,905 6,165 44.76%
-
NP to SH 10,754 7,171 4,738 2,075 10,657 8,905 6,165 44.76%
-
Tax Rate 12.85% 16.00% 19.74% 9.35% 26.71% 23.64% 24.31% -
Total Cost 113,996 78,527 52,658 24,385 102,488 84,121 50,639 71.51%
-
Net Worth 134,727 133,992 130,383 129,576 126,768 127,289 126,271 4.40%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 807 - - - 738 - - -
Div Payout % 7.51% - - - 6.93% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 134,727 133,992 130,383 129,576 126,768 127,289 126,271 4.40%
NOSH 80,737 80,573 74,031 74,107 73,891 74,208 74,277 5.70%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 8.62% 8.37% 8.25% 7.84% 9.42% 9.57% 10.85% -
ROE 7.98% 5.35% 3.63% 1.60% 8.41% 7.00% 4.88% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 154.51 106.36 77.53 35.71 153.12 125.36 76.48 59.60%
EPS 12.71 8.90 6.40 2.80 14.39 12.00 8.30 32.75%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.6687 1.663 1.7612 1.7485 1.7156 1.7153 1.70 -1.22%
Adjusted Per Share Value based on latest NOSH - 74,107
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 125.19 86.00 57.60 26.55 113.55 93.36 57.01 68.70%
EPS 10.79 7.20 4.75 2.08 10.69 8.94 6.19 44.69%
DPS 0.81 0.00 0.00 0.00 0.74 0.00 0.00 -
NAPS 1.3521 1.3447 1.3085 1.3004 1.2722 1.2774 1.2672 4.40%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.80 1.62 1.40 1.29 1.44 1.53 1.80 -
P/RPS 1.16 1.52 1.81 3.61 0.94 1.22 2.35 -37.46%
P/EPS 13.51 18.20 21.87 46.07 9.98 12.75 21.69 -27.00%
EY 7.40 5.49 4.57 2.17 10.02 7.84 4.61 36.97%
DY 0.56 0.00 0.00 0.00 0.69 0.00 0.00 -
P/NAPS 1.08 0.97 0.79 0.74 0.84 0.89 1.06 1.25%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 30/03/04 17/11/03 28/08/03 21/04/03 18/02/03 06/11/02 20/08/02 -
Price 1.60 1.98 1.85 1.29 1.35 1.54 1.89 -
P/RPS 1.04 1.86 2.39 3.61 0.88 1.23 2.47 -43.73%
P/EPS 12.01 22.25 28.91 46.07 9.36 12.83 22.77 -34.64%
EY 8.32 4.49 3.46 2.17 10.68 7.79 4.39 52.96%
DY 0.62 0.00 0.00 0.00 0.74 0.00 0.00 -
P/NAPS 0.96 1.19 1.05 0.74 0.79 0.90 1.11 -9.20%

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