[KNUSFOR] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -3.33%
YoY- 18.02%
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 303,644 115,304 103,936 92,668 86,198 114,400 97,422 20.85%
PBT 13,010 3,676 -522 1,798 2,208 1,566 12,268 0.98%
Tax -4,676 -1,278 -2,134 -1,066 -1,684 -1,152 -2,498 11.00%
NP 8,334 2,398 -2,656 732 524 414 9,770 -2.61%
-
NP to SH 8,334 2,398 -2,656 812 688 464 9,770 -2.61%
-
Tax Rate 35.94% 34.77% - 59.29% 76.27% 73.56% 20.36% -
Total Cost 295,310 112,906 106,592 91,936 85,674 113,986 87,652 22.42%
-
Net Worth 175,392 165,951 165,860 165,905 164,402 168,593 164,442 1.07%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 175,392 165,951 165,860 165,905 164,402 168,593 164,442 1.07%
NOSH 99,688 99,916 99,849 99,024 98,285 100,869 98,092 0.26%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 2.74% 2.08% -2.56% 0.79% 0.61% 0.36% 10.03% -
ROE 4.75% 1.44% -1.60% 0.49% 0.42% 0.28% 5.94% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 304.59 115.40 104.09 93.58 87.70 113.41 99.32 20.52%
EPS 8.36 2.40 -2.66 0.82 0.70 0.46 9.96 -2.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7594 1.6609 1.6611 1.6754 1.6727 1.6714 1.6764 0.80%
Adjusted Per Share Value based on latest NOSH - 97,999
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 304.73 115.71 104.31 93.00 86.51 114.81 97.77 20.85%
EPS 8.36 2.41 -2.67 0.81 0.69 0.47 9.80 -2.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7602 1.6654 1.6645 1.665 1.6499 1.6919 1.6503 1.07%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.70 1.60 1.09 1.95 0.90 0.91 1.35 -
P/RPS 0.56 1.39 1.05 2.08 1.03 0.80 1.36 -13.74%
P/EPS 20.33 66.67 -40.98 237.80 128.57 197.83 13.55 6.99%
EY 4.92 1.50 -2.44 0.42 0.78 0.51 7.38 -6.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.96 0.66 1.16 0.54 0.54 0.81 3.04%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 27/08/10 26/08/09 25/08/08 29/08/07 29/08/06 30/08/05 23/08/04 -
Price 1.71 1.75 1.02 1.68 0.71 0.86 1.22 -
P/RPS 0.56 1.52 0.98 1.80 0.81 0.76 1.23 -12.28%
P/EPS 20.45 72.92 -38.35 204.88 101.43 186.96 12.25 8.91%
EY 4.89 1.37 -2.61 0.49 0.99 0.53 8.16 -8.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.05 0.61 1.00 0.42 0.51 0.73 4.84%

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