[KNUSFOR] YoY Cumulative 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- 108.4%
YoY- 3.1%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 46,334 43,099 57,200 48,711 57,396 56,804 58,796 -3.89%
PBT 899 1,104 783 6,134 5,903 8,145 15,874 -38.01%
Tax -533 -842 -576 -1,249 -1,165 -1,980 -4,278 -29.31%
NP 366 262 207 4,885 4,738 6,165 11,596 -43.76%
-
NP to SH 406 344 232 4,885 4,738 6,165 11,596 -42.78%
-
Tax Rate 59.29% 76.27% 73.56% 20.36% 19.74% 24.31% 26.95% -
Total Cost 45,968 42,837 56,993 43,826 52,658 50,639 47,200 -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 0.24% 0.21% 0.14% 2.97% 3.63% 4.88% 11.05% -
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 46.79 43.85 56.71 49.66 77.53 76.48 95.83 -11.25%
EPS 0.41 0.35 0.23 4.98 6.40 8.30 18.90 -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 46.50 43.25 57.40 48.88 57.60 57.01 59.01 -3.89%
EPS 0.41 0.35 0.23 4.90 4.75 6.19 11.64 -42.73%
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 4.17 2.05 1.60 2.72 1.81 2.35 1.53 18.17%
P/EPS 475.61 257.14 395.65 27.11 21.87 21.69 7.78 98.41%
EY 0.21 0.39 0.25 3.69 4.57 4.61 12.86 -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 3.59 1.62 1.52 2.46 2.39 2.47 1.77 12.50%
P/EPS 409.76 202.86 373.91 24.50 28.91 22.77 8.99 88.94%
EY 0.24 0.49 0.27 4.08 3.46 4.39 11.12 -47.21%
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