[KNUSFOR] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -11.1%
YoY- -45.91%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 26,920 37,542 19,657 22,832 22,856 25,131 23,580 9.22%
PBT 434 390 393 2,115 2,358 3,290 2,844 -71.41%
Tax -405 -273 -302 -177 -178 -749 -500 -13.09%
NP 29 117 91 1,938 2,180 2,541 2,344 -94.63%
-
NP to SH 127 130 103 1,938 2,180 2,541 2,344 -85.65%
-
Tax Rate 93.32% 70.00% 76.84% 8.37% 7.55% 22.77% 17.58% -
Total Cost 26,891 37,425 19,566 20,894 20,676 22,590 21,236 17.02%
-
Net Worth 162,726 167,140 156,616 166,866 165,848 165,105 163,552 -0.33%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 993 - - - -
Div Payout % - - - 51.28% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 162,726 167,140 156,616 166,866 165,848 165,105 163,552 -0.33%
NOSH 97,692 100,000 93,636 99,384 99,090 98,488 97,666 0.01%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 0.11% 0.31% 0.46% 8.49% 9.54% 10.11% 9.94% -
ROE 0.08% 0.08% 0.07% 1.16% 1.31% 1.54% 1.43% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 27.56 37.54 20.99 22.97 23.07 25.52 24.14 9.22%
EPS 0.13 0.13 0.11 1.95 2.20 2.58 2.40 -85.65%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.6657 1.6714 1.6726 1.679 1.6737 1.6764 1.6746 -0.35%
Adjusted Per Share Value based on latest NOSH - 99,384
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 27.02 37.68 19.73 22.91 22.94 25.22 23.66 9.24%
EPS 0.13 0.13 0.10 1.94 2.19 2.55 2.35 -85.45%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.6331 1.6774 1.5717 1.6746 1.6644 1.6569 1.6414 -0.33%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.90 0.91 1.00 1.05 1.20 1.35 1.66 -
P/RPS 3.27 2.42 4.76 4.57 5.20 5.29 6.88 -39.06%
P/EPS 692.31 700.00 909.09 53.85 54.55 52.33 69.17 363.78%
EY 0.14 0.14 0.11 1.86 1.83 1.91 1.45 -78.92%
DY 0.00 0.00 0.00 0.95 0.00 0.00 0.00 -
P/NAPS 0.54 0.54 0.60 0.63 0.72 0.81 0.99 -33.21%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 30/08/05 25/05/05 28/02/05 30/11/04 23/08/04 21/05/04 -
Price 0.89 0.86 0.80 1.02 1.20 1.22 1.39 -
P/RPS 3.23 2.29 3.81 4.44 5.20 4.78 5.76 -31.97%
P/EPS 684.62 661.54 727.27 52.31 54.55 47.29 57.92 418.11%
EY 0.15 0.15 0.14 1.91 1.83 2.11 1.73 -80.38%
DY 0.00 0.00 0.00 0.98 0.00 0.00 0.00 -
P/NAPS 0.53 0.51 0.48 0.61 0.72 0.73 0.83 -25.82%

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