[KNUSFOR] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -12.81%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 31/03/01 CAGR
Revenue 95,588 90,172 78,628 94,320 108,668 105,840 119,696 -3.67%
PBT 1,448 3,312 1,572 11,376 16,312 9,156 29,924 -39.62%
Tax -608 -2,828 -1,208 -2,000 -3,680 -856 -7,452 -34.12%
NP 840 484 364 9,376 12,632 8,300 22,472 -42.16%
-
NP to SH 840 676 412 9,376 12,632 8,300 22,472 -42.16%
-
Tax Rate 41.99% 85.39% 76.84% 17.58% 22.56% 9.35% 24.90% -
Total Cost 94,748 89,688 78,264 84,944 96,036 97,540 97,224 -0.42%
-
Net Worth 167,480 166,107 156,616 163,552 123,382 129,576 94,382 10.02%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 31/03/01 CAGR
Net Worth 167,480 166,107 156,616 163,552 123,382 129,576 94,382 10.02%
NOSH 100,000 99,411 93,636 97,666 73,441 74,107 56,180 10.08%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 31/03/01 CAGR
NP Margin 0.88% 0.54% 0.46% 9.94% 11.62% 7.84% 18.77% -
ROE 0.50% 0.41% 0.26% 5.73% 10.24% 6.41% 23.81% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 31/03/01 CAGR
RPS 95.59 90.71 83.97 96.57 147.96 142.82 213.06 -12.49%
EPS 0.84 0.68 0.44 9.60 17.20 11.20 40.00 -47.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6748 1.6709 1.6726 1.6746 1.68 1.7485 1.68 -0.05%
Adjusted Per Share Value based on latest NOSH - 97,666
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 31/03/01 CAGR
RPS 95.93 90.49 78.91 94.66 109.06 106.22 120.12 -3.67%
EPS 0.84 0.68 0.41 9.41 12.68 8.33 22.55 -42.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6808 1.667 1.5717 1.6414 1.2382 1.3004 0.9472 10.02%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 29/03/02 31/03/03 - -
Price 1.84 0.80 1.00 1.66 2.58 1.29 0.00 -
P/RPS 1.92 0.88 1.19 1.72 1.74 0.90 0.00 -
P/EPS 219.05 117.65 227.27 17.29 15.00 11.52 0.00 -
EY 0.46 0.85 0.44 5.78 6.67 8.68 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.48 0.60 0.99 1.54 0.74 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 31/03/01 CAGR
Date 28/05/07 29/05/06 25/05/05 21/05/04 20/05/02 21/04/03 24/05/01 -
Price 1.99 0.88 0.80 1.39 1.93 1.29 1.55 -
P/RPS 2.08 0.97 0.95 1.44 1.30 0.90 0.73 19.05%
P/EPS 236.90 129.41 181.82 14.48 11.22 11.52 3.88 98.37%
EY 0.42 0.77 0.55 6.91 8.91 8.68 25.81 -49.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.53 0.48 0.83 1.15 0.74 0.92 4.38%

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