[KNUSFOR] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 119.67%
YoY- 144.0%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 204,614 105,218 57,652 25,828 112,540 89,242 51,968 148.72%
PBT 9,301 4,984 1,838 676 -1,002 -159 -261 -
Tax -2,456 -1,555 -639 -320 -808 -992 -1,067 74.06%
NP 6,845 3,429 1,199 356 -1,810 -1,151 -1,328 -
-
NP to SH 6,845 3,429 1,199 356 -1,810 -1,151 -1,328 -
-
Tax Rate 26.41% 31.20% 34.77% 47.34% - - - -
Total Cost 197,769 101,789 56,453 25,472 114,350 90,393 53,296 139.11%
-
Net Worth 171,233 167,791 165,951 163,413 164,276 164,265 165,860 2.14%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 171,233 167,791 165,951 163,413 164,276 164,265 165,860 2.14%
NOSH 99,693 99,680 99,916 98,888 99,627 99,224 99,849 -0.10%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 3.35% 3.26% 2.08% 1.38% -1.61% -1.29% -2.56% -
ROE 4.00% 2.04% 0.72% 0.22% -1.10% -0.70% -0.80% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 205.24 105.56 57.70 26.12 112.96 89.94 52.05 148.96%
EPS 6.87 3.44 1.20 0.36 -1.82 -1.16 -1.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7176 1.6833 1.6609 1.6525 1.6489 1.6555 1.6611 2.24%
Adjusted Per Share Value based on latest NOSH - 98,888
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 205.34 105.59 57.86 25.92 112.94 89.56 52.15 148.73%
EPS 6.87 3.44 1.20 0.36 -1.82 -1.16 -1.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7184 1.6839 1.6654 1.64 1.6486 1.6485 1.6645 2.14%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.75 1.65 1.60 1.20 1.00 1.04 1.09 -
P/RPS 0.85 1.56 2.77 4.59 0.89 1.16 2.09 -45.01%
P/EPS 25.49 47.97 133.33 333.33 -55.04 -89.66 -81.95 -
EY 3.92 2.08 0.75 0.30 -1.82 -1.12 -1.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.98 0.96 0.73 0.61 0.63 0.66 33.56%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 30/11/09 26/08/09 22/05/09 23/02/09 28/11/08 25/08/08 -
Price 1.60 1.59 1.75 1.55 0.96 0.95 1.02 -
P/RPS 0.78 1.51 3.03 5.93 0.85 1.06 1.96 -45.80%
P/EPS 23.30 46.22 145.83 430.56 -52.84 -81.90 -76.69 -
EY 4.29 2.16 0.69 0.23 -1.89 -1.22 -1.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.94 1.05 0.94 0.58 0.57 0.61 32.36%

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