[KNUSFOR] QoQ Quarter Result on 30-Jun-2002 [#2]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
20-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -4.78%
YoY- -49.7%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 26,460 20,119 36,222 29,637 27,167 22,878 34,237 -15.79%
PBT 2,289 2,878 3,517 4,067 4,078 1,960 5,868 -46.64%
Tax -214 -1,126 -777 -1,060 -920 -1,236 -1,115 -66.76%
NP 2,075 1,752 2,740 3,007 3,158 724 4,753 -42.48%
-
NP to SH 2,075 1,752 2,740 3,007 3,158 724 4,753 -42.48%
-
Tax Rate 9.35% 39.12% 22.09% 26.06% 22.56% 63.06% 19.00% -
Total Cost 24,385 18,367 33,482 26,630 24,009 22,154 29,484 -11.90%
-
Net Worth 129,576 75,222 127,024 124,680 123,382 120,907 129,964 -0.19%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 752 - - - 7,240 - -
Div Payout % - 42.94% - - - 1,000.00% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 129,576 75,222 127,024 124,680 123,382 120,907 129,964 -0.19%
NOSH 74,107 75,222 74,054 73,341 73,441 72,400 74,265 -0.14%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 7.84% 8.71% 7.56% 10.15% 11.62% 3.16% 13.88% -
ROE 1.60% 2.33% 2.16% 2.41% 2.56% 0.60% 3.66% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 35.71 26.75 48.91 40.41 36.99 31.60 46.10 -15.66%
EPS 2.80 2.37 3.70 4.10 4.30 1.00 6.40 -42.39%
DPS 0.00 1.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 1.7485 1.00 1.7153 1.70 1.68 1.67 1.75 -0.05%
Adjusted Per Share Value based on latest NOSH - 73,341
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 26.55 20.19 36.35 29.74 27.26 22.96 34.36 -15.80%
EPS 2.08 1.76 2.75 3.02 3.17 0.73 4.77 -42.52%
DPS 0.00 0.75 0.00 0.00 0.00 7.27 0.00 -
NAPS 1.3004 0.7549 1.2748 1.2512 1.2382 1.2134 1.3043 -0.19%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 1.29 1.44 1.53 1.80 2.58 2.53 1.30 -
P/RPS 3.61 5.38 3.13 4.45 6.97 8.01 2.82 17.91%
P/EPS 46.07 61.83 41.35 43.90 60.00 253.00 20.31 72.72%
EY 2.17 1.62 2.42 2.28 1.67 0.40 4.92 -42.08%
DY 0.00 0.69 0.00 0.00 0.00 3.95 0.00 -
P/NAPS 0.74 1.44 0.89 1.06 1.54 1.51 0.74 0.00%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 21/04/03 18/02/03 06/11/02 20/08/02 20/05/02 27/02/02 30/11/01 -
Price 1.29 1.35 1.54 1.89 1.93 2.30 1.45 -
P/RPS 3.61 5.05 3.15 4.68 5.22 7.28 3.15 9.52%
P/EPS 46.07 57.96 41.62 46.10 44.88 230.00 22.66 60.55%
EY 2.17 1.73 2.40 2.17 2.23 0.43 4.41 -37.69%
DY 0.00 0.74 0.00 0.00 0.00 4.35 0.00 -
P/NAPS 0.74 1.35 0.90 1.11 1.15 1.38 0.83 -7.37%

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