[KNUSFOR] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -110.09%
YoY- -273.8%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 128,516 118,223 116,328 112,539 107,628 88,599 81,107 35.87%
PBT 4,141 1,096 330 -1,003 278 1,499 1,640 85.32%
Tax -1,371 -380 -976 -808 -1,104 -2,151 -1,617 -10.40%
NP 2,770 716 -646 -1,811 -826 -652 23 2331.65%
-
NP to SH 2,770 716 -646 -1,811 -862 -692 23 2331.65%
-
Tax Rate 33.11% 34.67% 295.76% - 397.12% 143.50% 98.60% -
Total Cost 125,746 117,507 116,974 114,350 108,454 89,251 81,084 33.94%
-
Net Worth 167,578 164,722 163,413 165,287 161,871 165,790 166,434 0.45%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - 979 979 979 -
Div Payout % - - - - 0.00% 0.00% 4,257.87% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 167,578 164,722 163,413 165,287 161,871 165,790 166,434 0.45%
NOSH 99,553 99,176 98,888 100,277 97,777 99,807 99,876 -0.21%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 2.16% 0.61% -0.56% -1.61% -0.77% -0.74% 0.03% -
ROE 1.65% 0.43% -0.40% -1.10% -0.53% -0.42% 0.01% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 129.09 119.20 117.64 112.23 110.07 88.77 81.21 36.16%
EPS 2.78 0.72 -0.65 -1.81 -0.88 -0.69 0.02 2575.30%
DPS 0.00 0.00 0.00 0.00 1.00 1.00 1.00 -
NAPS 1.6833 1.6609 1.6525 1.6483 1.6555 1.6611 1.6664 0.67%
Adjusted Per Share Value based on latest NOSH - 100,277
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 128.97 118.64 116.74 112.94 108.01 88.91 81.40 35.86%
EPS 2.78 0.72 -0.65 -1.82 -0.87 -0.69 0.02 2575.30%
DPS 0.00 0.00 0.00 0.00 0.98 0.98 0.98 -
NAPS 1.6818 1.6531 1.64 1.6588 1.6245 1.6638 1.6703 0.45%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.65 1.60 1.20 1.00 1.04 1.09 1.33 -
P/RPS 1.28 1.34 1.02 0.89 0.94 1.23 1.64 -15.21%
P/EPS 59.30 221.62 -183.69 -55.37 -117.97 -157.21 5,775.47 -95.26%
EY 1.69 0.45 -0.54 -1.81 -0.85 -0.64 0.02 1820.43%
DY 0.00 0.00 0.00 0.00 0.96 0.92 0.75 -
P/NAPS 0.98 0.96 0.73 0.61 0.63 0.66 0.80 14.47%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 26/08/09 22/05/09 23/02/09 28/11/08 25/08/08 26/05/08 -
Price 1.59 1.75 1.55 0.96 0.95 1.02 1.12 -
P/RPS 1.23 1.47 1.32 0.86 0.86 1.15 1.38 -7.37%
P/EPS 57.14 242.40 -237.27 -53.16 -107.76 -147.12 4,863.55 -94.81%
EY 1.75 0.41 -0.42 -1.88 -0.93 -0.68 0.02 1865.58%
DY 0.00 0.00 0.00 0.00 1.05 0.98 0.89 -
P/NAPS 0.94 1.05 0.94 0.58 0.57 0.61 0.67 25.29%

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