[KNUSFOR] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -3.94%
YoY- -93.7%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 23,015 20,556 22,543 24,527 26,920 37,542 19,657 11.07%
PBT 387 275 828 905 434 390 393 -1.01%
Tax 27 -134 -707 -845 -405 -273 -302 -
NP 414 141 121 60 29 117 91 174.30%
-
NP to SH 446 176 169 122 127 130 103 165.42%
-
Tax Rate -6.98% 48.73% 85.39% 93.37% 93.32% 70.00% 76.84% -
Total Cost 22,601 20,415 22,422 24,467 26,891 37,425 19,566 10.08%
-
Net Worth 165,515 163,552 166,107 101,666 162,726 167,140 156,616 3.74%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 1,016 - - - -
Div Payout % - - - 833.33% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 165,515 163,552 166,107 101,666 162,726 167,140 156,616 3.74%
NOSH 99,111 97,777 99,411 101,666 97,692 100,000 93,636 3.85%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 1.80% 0.69% 0.54% 0.24% 0.11% 0.31% 0.46% -
ROE 0.27% 0.11% 0.10% 0.12% 0.08% 0.08% 0.07% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 23.22 21.02 22.68 24.12 27.56 37.54 20.99 6.95%
EPS 0.45 0.18 0.17 0.13 0.13 0.13 0.11 155.56%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.67 1.6727 1.6709 1.00 1.6657 1.6714 1.6726 -0.10%
Adjusted Per Share Value based on latest NOSH - 101,666
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 23.10 20.63 22.62 24.61 27.02 37.68 19.73 11.07%
EPS 0.45 0.18 0.17 0.12 0.13 0.13 0.10 172.31%
DPS 0.00 0.00 0.00 1.02 0.00 0.00 0.00 -
NAPS 1.6611 1.6414 1.667 1.0203 1.6331 1.6774 1.5717 3.75%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.75 0.90 0.80 0.86 0.90 0.91 1.00 -
P/RPS 3.23 4.28 3.53 3.56 3.27 2.42 4.76 -22.76%
P/EPS 166.67 500.00 470.59 716.67 692.31 700.00 909.09 -67.69%
EY 0.60 0.20 0.21 0.14 0.14 0.14 0.11 209.54%
DY 0.00 0.00 0.00 1.16 0.00 0.00 0.00 -
P/NAPS 0.45 0.54 0.48 0.86 0.54 0.54 0.60 -17.43%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 29/08/06 29/05/06 27/02/06 30/11/05 30/08/05 25/05/05 -
Price 0.90 0.71 0.88 0.81 0.89 0.86 0.80 -
P/RPS 3.88 3.38 3.88 3.36 3.23 2.29 3.81 1.22%
P/EPS 200.00 394.44 517.65 675.00 684.62 661.54 727.27 -57.67%
EY 0.50 0.25 0.19 0.15 0.15 0.15 0.14 133.46%
DY 0.00 0.00 0.00 1.23 0.00 0.00 0.00 -
P/NAPS 0.54 0.42 0.53 0.81 0.53 0.51 0.48 8.16%

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