[KNUSFOR] QoQ Quarter Result on 31-Dec-2002 [#4]

Announcement Date
18-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -36.06%
YoY- 141.99%
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 28,302 30,936 26,460 20,119 36,222 29,637 27,167 2.76%
PBT 2,634 3,614 2,289 2,878 3,517 4,067 4,078 -25.25%
Tax -201 -951 -214 -1,126 -777 -1,060 -920 -63.69%
NP 2,433 2,663 2,075 1,752 2,740 3,007 3,158 -15.94%
-
NP to SH 2,433 2,663 2,075 1,752 2,740 3,007 3,158 -15.94%
-
Tax Rate 7.63% 26.31% 9.35% 39.12% 22.09% 26.06% 22.56% -
Total Cost 25,869 28,273 24,385 18,367 33,482 26,630 24,009 5.09%
-
Net Worth 155,618 130,279 129,576 75,222 127,024 124,680 123,382 16.71%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 752 - - - -
Div Payout % - - - 42.94% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 155,618 130,279 129,576 75,222 127,024 124,680 123,382 16.71%
NOSH 93,576 73,972 74,107 75,222 74,054 73,341 73,441 17.51%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 8.60% 8.61% 7.84% 8.71% 7.56% 10.15% 11.62% -
ROE 1.56% 2.04% 1.60% 2.33% 2.16% 2.41% 2.56% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 30.24 41.82 35.71 26.75 48.91 40.41 36.99 -12.55%
EPS 2.60 3.60 2.80 2.37 3.70 4.10 4.30 -28.47%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.663 1.7612 1.7485 1.00 1.7153 1.70 1.68 -0.67%
Adjusted Per Share Value based on latest NOSH - 75,222
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 28.40 31.05 26.55 20.19 36.35 29.74 27.26 2.76%
EPS 2.44 2.67 2.08 1.76 2.75 3.02 3.17 -15.99%
DPS 0.00 0.00 0.00 0.75 0.00 0.00 0.00 -
NAPS 1.5617 1.3074 1.3004 0.7549 1.2748 1.2512 1.2382 16.71%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.62 1.40 1.29 1.44 1.53 1.80 2.58 -
P/RPS 5.36 3.35 3.61 5.38 3.13 4.45 6.97 -16.04%
P/EPS 62.31 38.89 46.07 61.83 41.35 43.90 60.00 2.54%
EY 1.60 2.57 2.17 1.62 2.42 2.28 1.67 -2.81%
DY 0.00 0.00 0.00 0.69 0.00 0.00 0.00 -
P/NAPS 0.97 0.79 0.74 1.44 0.89 1.06 1.54 -26.49%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 17/11/03 28/08/03 21/04/03 18/02/03 06/11/02 20/08/02 20/05/02 -
Price 1.98 1.85 1.29 1.35 1.54 1.89 1.93 -
P/RPS 6.55 4.42 3.61 5.05 3.15 4.68 5.22 16.31%
P/EPS 76.15 51.39 46.07 57.96 41.62 46.10 44.88 42.21%
EY 1.31 1.95 2.17 1.73 2.40 2.17 2.23 -29.83%
DY 0.00 0.00 0.00 0.74 0.00 0.00 0.00 -
P/NAPS 1.19 1.05 0.74 1.35 0.90 1.11 1.15 2.30%

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