[KNUSFOR] QoQ Quarter Result on 30-Jun-2008 [#2]

Announcement Date
25-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 35.85%
YoY- -364.8%
View:
Show?
Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 25,828 23,298 37,273 29,929 22,039 18,387 18,244 26.05%
PBT 676 -843 101 396 -657 438 1,322 -36.02%
Tax -320 184 75 -915 -152 -112 -972 -52.28%
NP 356 -659 176 -519 -809 326 350 1.13%
-
NP to SH 356 -659 176 -519 -809 290 346 1.91%
-
Tax Rate 47.34% - -74.26% 231.06% - 25.57% 73.52% -
Total Cost 25,472 23,957 37,097 30,448 22,848 18,061 17,894 26.51%
-
Net Worth 163,413 165,287 161,871 165,790 166,434 163,975 165,229 -0.73%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - 979 - -
Div Payout % - - - - - 337.69% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 163,413 165,287 161,871 165,790 166,434 163,975 165,229 -0.73%
NOSH 98,888 100,277 97,777 99,807 99,876 97,931 98,857 0.02%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 1.38% -2.83% 0.47% -1.73% -3.67% 1.77% 1.92% -
ROE 0.22% -0.40% 0.11% -0.31% -0.49% 0.18% 0.21% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 26.12 23.23 38.12 29.99 22.07 18.78 18.45 26.05%
EPS 0.36 -0.66 0.18 -0.52 -0.81 0.29 0.35 1.89%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.6525 1.6483 1.6555 1.6611 1.6664 1.6744 1.6714 -0.75%
Adjusted Per Share Value based on latest NOSH - 99,807
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 25.92 23.38 37.41 30.04 22.12 18.45 18.31 26.04%
EPS 0.36 -0.66 0.18 -0.52 -0.81 0.29 0.35 1.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.98 0.00 -
NAPS 1.64 1.6588 1.6245 1.6638 1.6703 1.6456 1.6582 -0.73%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.20 1.00 1.04 1.09 1.33 1.75 1.60 -
P/RPS 4.59 4.30 2.73 3.63 6.03 9.32 8.67 -34.53%
P/EPS 333.33 -152.17 577.78 -209.62 -164.20 590.96 457.14 -18.97%
EY 0.30 -0.66 0.17 -0.48 -0.61 0.17 0.22 22.94%
DY 0.00 0.00 0.00 0.00 0.00 0.57 0.00 -
P/NAPS 0.73 0.61 0.63 0.66 0.80 1.05 0.96 -16.67%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 22/05/09 23/02/09 28/11/08 25/08/08 26/05/08 25/02/08 19/11/07 -
Price 1.55 0.96 0.95 1.02 1.12 1.52 1.60 -
P/RPS 5.93 4.13 2.49 3.40 5.08 8.10 8.67 -22.35%
P/EPS 430.56 -146.08 527.78 -196.15 -138.27 513.29 457.14 -3.91%
EY 0.23 -0.68 0.19 -0.51 -0.72 0.19 0.22 3.00%
DY 0.00 0.00 0.00 0.00 0.00 0.66 0.00 -
P/NAPS 0.94 0.58 0.57 0.61 0.67 0.91 0.96 -1.39%

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