[KNUSFOR] QoQ TTM Result on 31-Dec-2007 [#4]

Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -5.01%
YoY- -8.27%
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 107,628 88,599 81,107 82,965 86,854 91,625 89,744 12.84%
PBT 278 1,499 1,640 2,659 4,058 3,123 2,861 -78.77%
Tax -1,104 -2,151 -1,617 -1,617 -3,008 -2,009 -1,762 -26.71%
NP -826 -652 23 1,042 1,050 1,114 1,099 -
-
NP to SH -862 -692 23 1,042 1,097 1,197 1,177 -
-
Tax Rate 397.12% 143.50% 98.60% 60.81% 74.13% 64.33% 61.59% -
Total Cost 108,454 89,251 81,084 81,923 85,804 90,511 88,645 14.34%
-
Net Worth 161,871 165,790 166,434 163,975 165,229 164,189 167,480 -2.23%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 979 979 979 979 1,002 1,002 1,002 -1.53%
Div Payout % 0.00% 0.00% 4,257.87% 93.98% 91.40% 83.77% 85.19% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 161,871 165,790 166,434 163,975 165,229 164,189 167,480 -2.23%
NOSH 97,777 99,807 99,876 97,931 98,857 97,999 100,000 -1.48%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -0.77% -0.74% 0.03% 1.26% 1.21% 1.22% 1.22% -
ROE -0.53% -0.42% 0.01% 0.64% 0.66% 0.73% 0.70% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 110.07 88.77 81.21 84.72 87.86 93.49 89.74 14.54%
EPS -0.88 -0.69 0.02 1.06 1.11 1.22 1.18 -
DPS 1.00 1.00 1.00 1.00 1.00 1.02 1.00 0.00%
NAPS 1.6555 1.6611 1.6664 1.6744 1.6714 1.6754 1.6748 -0.76%
Adjusted Per Share Value based on latest NOSH - 97,931
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 108.01 88.91 81.40 83.26 87.16 91.95 90.06 12.84%
EPS -0.87 -0.69 0.02 1.05 1.10 1.20 1.18 -
DPS 0.98 0.98 0.98 0.98 1.01 1.01 1.01 -1.98%
NAPS 1.6245 1.6638 1.6703 1.6456 1.6582 1.6477 1.6808 -2.23%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.04 1.09 1.33 1.75 1.60 1.95 1.84 -
P/RPS 0.94 1.23 1.64 2.07 1.82 2.09 2.05 -40.45%
P/EPS -117.97 -157.21 5,775.47 164.47 144.19 159.65 156.33 -
EY -0.85 -0.64 0.02 0.61 0.69 0.63 0.64 -
DY 0.96 0.92 0.75 0.57 0.62 0.52 0.54 46.59%
P/NAPS 0.63 0.66 0.80 1.05 0.96 1.16 1.10 -30.96%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 25/08/08 26/05/08 25/02/08 19/11/07 29/08/07 28/05/07 -
Price 0.95 1.02 1.12 1.52 1.60 1.68 1.99 -
P/RPS 0.86 1.15 1.38 1.79 1.82 1.80 2.22 -46.76%
P/EPS -107.76 -147.12 4,863.55 142.86 144.19 137.54 169.07 -
EY -0.93 -0.68 0.02 0.70 0.69 0.73 0.59 -
DY 1.05 0.98 0.89 0.66 0.62 0.61 0.50 63.76%
P/NAPS 0.57 0.61 0.67 0.91 0.96 1.00 1.19 -38.69%

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