[KNUSFOR] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
23-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 4.2%
YoY- 3.1%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 92,668 86,198 114,400 97,422 114,792 113,608 117,592 -3.89%
PBT 1,798 2,208 1,566 12,268 11,806 16,290 31,748 -38.01%
Tax -1,066 -1,684 -1,152 -2,498 -2,330 -3,960 -8,556 -29.31%
NP 732 524 414 9,770 9,476 12,330 23,192 -43.76%
-
NP to SH 812 688 464 9,770 9,476 12,330 23,192 -42.78%
-
Tax Rate 59.29% 76.27% 73.56% 20.36% 19.74% 24.31% 26.95% -
Total Cost 91,936 85,674 113,986 87,652 105,316 101,278 94,400 -0.43%
-
Net Worth 165,905 164,402 168,593 164,442 130,383 126,271 104,916 7.93%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 165,905 164,402 168,593 164,442 130,383 126,271 104,916 7.93%
NOSH 99,024 98,285 100,869 98,092 74,031 74,277 61,354 8.30%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 0.79% 0.61% 0.36% 10.03% 8.25% 10.85% 19.72% -
ROE 0.49% 0.42% 0.28% 5.94% 7.27% 9.76% 22.11% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 93.58 87.70 113.41 99.32 155.06 152.95 191.66 -11.25%
EPS 0.82 0.70 0.46 9.96 12.80 16.60 37.80 -47.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6754 1.6727 1.6714 1.6764 1.7612 1.70 1.71 -0.33%
Adjusted Per Share Value based on latest NOSH - 98,488
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 93.00 86.51 114.81 97.77 115.20 114.01 118.01 -3.89%
EPS 0.81 0.69 0.47 9.80 9.51 12.37 23.27 -42.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.665 1.6499 1.6919 1.6503 1.3085 1.2672 1.0529 7.93%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.95 0.90 0.91 1.35 1.40 1.80 1.47 -
P/RPS 2.08 1.03 0.80 1.36 0.90 1.18 0.77 18.00%
P/EPS 237.80 128.57 197.83 13.55 10.94 10.84 3.89 98.41%
EY 0.42 0.78 0.51 7.38 9.14 9.22 25.71 -49.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.54 0.54 0.81 0.79 1.06 0.86 5.11%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 29/08/06 30/08/05 23/08/04 28/08/03 20/08/02 27/08/01 -
Price 1.68 0.71 0.86 1.22 1.85 1.89 1.70 -
P/RPS 1.80 0.81 0.76 1.23 1.19 1.24 0.89 12.44%
P/EPS 204.88 101.43 186.96 12.25 14.45 11.39 4.50 88.91%
EY 0.49 0.99 0.53 8.16 6.92 8.78 22.24 -47.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.42 0.51 0.73 1.05 1.11 0.99 0.16%

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