[KNUSFOR] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 3.16%
YoY- -94.92%
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 118,989 86,104 88,152 112,160 95,422 114,264 124,034 -0.68%
PBT -212 2,961 1,986 1,622 11,322 11,382 15,549 -
Tax -1,322 -2,006 -1,086 -1,306 -1,902 -1,821 -3,676 -15.65%
NP -1,534 954 900 316 9,420 9,561 11,873 -
-
NP to SH -1,534 1,002 1,052 478 9,420 9,561 11,873 -
-
Tax Rate - 67.75% 54.68% 80.52% 16.80% 16.00% 23.64% -
Total Cost 120,523 85,149 87,252 111,844 86,002 104,702 112,161 1.20%
-
Net Worth 164,265 165,380 164,703 166,107 164,689 133,992 127,289 4.33%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 164,265 165,380 164,703 166,107 164,689 133,992 127,289 4.33%
NOSH 99,224 98,947 98,624 99,722 98,398 80,573 74,208 4.95%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -1.29% 1.11% 1.02% 0.28% 9.87% 8.37% 9.57% -
ROE -0.93% 0.61% 0.64% 0.29% 5.72% 7.14% 9.33% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 119.92 87.02 89.38 112.47 96.98 141.81 167.14 -5.37%
EPS -1.55 1.01 1.07 0.48 9.57 11.87 16.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6555 1.6714 1.67 1.6657 1.6737 1.663 1.7153 -0.58%
Adjusted Per Share Value based on latest NOSH - 97,692
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 119.41 86.41 88.47 112.56 95.76 114.67 124.48 -0.69%
EPS -1.54 1.01 1.06 0.48 9.45 9.60 11.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6485 1.6597 1.6529 1.667 1.6528 1.3447 1.2774 4.33%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.04 1.60 0.75 0.90 1.20 1.62 1.53 -
P/RPS 0.87 1.84 0.84 0.80 1.24 1.14 0.92 -0.92%
P/EPS -67.24 157.89 70.31 187.50 12.53 13.65 9.56 -
EY -1.49 0.63 1.42 0.53 7.98 7.33 10.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.96 0.45 0.54 0.72 0.97 0.89 -5.59%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 19/11/07 28/11/06 30/11/05 30/11/04 17/11/03 06/11/02 -
Price 0.95 1.60 0.90 0.89 1.20 1.98 1.54 -
P/RPS 0.79 1.84 1.01 0.79 1.24 1.40 0.92 -2.50%
P/EPS -61.42 157.89 84.37 185.42 12.53 16.69 9.62 -
EY -1.63 0.63 1.19 0.54 7.98 5.99 10.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.96 0.54 0.53 0.72 1.19 0.90 -7.32%

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