[KNUSFOR] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -64.86%
YoY- 64.08%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 88,390 66,114 43,099 22,543 108,646 84,120 57,200 33.55%
PBT 3,327 1,490 1,104 828 2,123 1,217 783 161.64%
Tax -2,318 -815 -842 -707 -1,826 -980 -576 152.36%
NP 1,009 675 262 121 297 237 207 186.65%
-
NP to SH 1,134 789 344 169 481 359 232 187.18%
-
Tax Rate 69.67% 54.70% 76.27% 85.39% 86.01% 80.53% 73.56% -
Total Cost 87,381 65,439 42,837 22,422 108,349 83,883 56,993 32.85%
-
Net Worth 166,052 164,703 164,402 166,107 163,854 166,107 168,593 -1.00%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 992 - - - 981 - - -
Div Payout % 87.51% - - - 204.08% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 166,052 164,703 164,402 166,107 163,854 166,107 168,593 -1.00%
NOSH 99,230 98,624 98,285 99,411 98,163 99,722 100,869 -1.08%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 1.14% 1.02% 0.61% 0.54% 0.27% 0.28% 0.36% -
ROE 0.68% 0.48% 0.21% 0.10% 0.29% 0.22% 0.14% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 89.08 67.04 43.85 22.68 110.68 84.35 56.71 35.01%
EPS 1.14 0.80 0.35 0.17 0.36 0.36 0.23 189.85%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.6734 1.67 1.6727 1.6709 1.6692 1.6657 1.6714 0.07%
Adjusted Per Share Value based on latest NOSH - 99,411
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 88.70 66.35 43.25 22.62 109.03 84.42 57.40 33.55%
EPS 1.14 0.79 0.35 0.17 0.48 0.36 0.23 189.85%
DPS 1.00 0.00 0.00 0.00 0.99 0.00 0.00 -
NAPS 1.6664 1.6529 1.6499 1.667 1.6444 1.667 1.6919 -1.00%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.10 0.75 0.90 0.80 0.86 0.90 0.91 -
P/RPS 1.23 1.12 2.05 3.53 0.78 1.07 1.60 -16.04%
P/EPS 96.26 93.75 257.14 470.59 175.51 250.00 395.65 -60.92%
EY 1.04 1.07 0.39 0.21 0.57 0.40 0.25 157.98%
DY 0.91 0.00 0.00 0.00 1.16 0.00 0.00 -
P/NAPS 0.66 0.45 0.54 0.48 0.52 0.54 0.54 14.27%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 28/11/06 29/08/06 29/05/06 27/02/06 30/11/05 30/08/05 -
Price 2.19 0.90 0.71 0.88 0.81 0.89 0.86 -
P/RPS 2.46 1.34 1.62 3.88 0.73 1.06 1.52 37.72%
P/EPS 191.64 112.50 202.86 517.65 165.31 247.22 373.91 -35.87%
EY 0.52 0.89 0.49 0.19 0.60 0.40 0.27 54.61%
DY 0.46 0.00 0.00 0.00 1.23 0.00 0.00 -
P/NAPS 1.31 0.54 0.42 0.53 0.49 0.53 0.51 87.23%

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