[KNUSFOR] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
19-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 76.53%
YoY- -22.42%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 29,929 22,039 18,387 18,244 22,437 23,897 22,276 21.78%
PBT 396 -657 438 1,322 537 362 1,837 -64.08%
Tax -915 -152 -112 -972 -381 -152 -1,503 -28.19%
NP -519 -809 326 350 156 210 334 -
-
NP to SH -519 -809 290 346 196 210 345 -
-
Tax Rate 231.06% - 25.57% 73.52% 70.95% 41.99% 81.82% -
Total Cost 30,448 22,848 18,061 17,894 22,281 23,687 21,942 24.43%
-
Net Worth 165,790 166,434 163,975 165,229 164,189 167,480 100,270 39.87%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 979 - - - 1,002 -
Div Payout % - - 337.69% - - - 290.64% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 165,790 166,434 163,975 165,229 164,189 167,480 100,270 39.87%
NOSH 99,807 99,876 97,931 98,857 97,999 100,000 100,270 -0.30%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -1.73% -3.67% 1.77% 1.92% 0.70% 0.88% 1.50% -
ROE -0.31% -0.49% 0.18% 0.21% 0.12% 0.13% 0.34% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 29.99 22.07 18.78 18.45 22.89 23.90 22.22 22.15%
EPS -0.52 -0.81 0.29 0.35 0.20 0.21 0.34 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 1.6611 1.6664 1.6744 1.6714 1.6754 1.6748 1.00 40.30%
Adjusted Per Share Value based on latest NOSH - 98,857
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 30.04 22.12 18.45 18.31 22.52 23.98 22.36 21.77%
EPS -0.52 -0.81 0.29 0.35 0.20 0.21 0.35 -
DPS 0.00 0.00 0.98 0.00 0.00 0.00 1.01 -
NAPS 1.6638 1.6703 1.6456 1.6582 1.6477 1.6808 1.0063 39.86%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.09 1.33 1.75 1.60 1.95 1.84 1.10 -
P/RPS 3.63 6.03 9.32 8.67 8.52 7.70 4.95 -18.69%
P/EPS -209.62 -164.20 590.96 457.14 975.00 876.19 319.70 -
EY -0.48 -0.61 0.17 0.22 0.10 0.11 0.31 -
DY 0.00 0.00 0.57 0.00 0.00 0.00 0.91 -
P/NAPS 0.66 0.80 1.05 0.96 1.16 1.10 1.10 -28.88%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 25/08/08 26/05/08 25/02/08 19/11/07 29/08/07 28/05/07 27/02/07 -
Price 1.02 1.12 1.52 1.60 1.68 1.99 2.19 -
P/RPS 3.40 5.08 8.10 8.67 7.34 8.33 9.86 -50.85%
P/EPS -196.15 -138.27 513.29 457.14 840.00 947.62 636.50 -
EY -0.51 -0.72 0.19 0.22 0.12 0.11 0.16 -
DY 0.00 0.00 0.66 0.00 0.00 0.00 0.46 -
P/NAPS 0.61 0.67 0.91 0.96 1.00 1.19 2.19 -57.38%

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