[KNUSFOR] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 103.55%
YoY- 48.28%
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 57,652 51,968 46,334 43,099 57,200 48,711 57,396 0.07%
PBT 1,838 -261 899 1,104 783 6,134 5,903 -17.65%
Tax -639 -1,067 -533 -842 -576 -1,249 -1,165 -9.51%
NP 1,199 -1,328 366 262 207 4,885 4,738 -20.45%
-
NP to SH 1,199 -1,328 406 344 232 4,885 4,738 -20.45%
-
Tax Rate 34.77% - 59.29% 76.27% 73.56% 20.36% 19.74% -
Total Cost 56,453 53,296 45,968 42,837 56,993 43,826 52,658 1.16%
-
Net Worth 165,951 165,860 165,905 164,402 168,593 164,442 130,383 4.09%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 165,951 165,860 165,905 164,402 168,593 164,442 130,383 4.09%
NOSH 99,916 99,849 99,024 98,285 100,869 98,092 74,031 5.11%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 2.08% -2.56% 0.79% 0.61% 0.36% 10.03% 8.25% -
ROE 0.72% -0.80% 0.24% 0.21% 0.14% 2.97% 3.63% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 57.70 52.05 46.79 43.85 56.71 49.66 77.53 -4.79%
EPS 1.20 -1.33 0.41 0.35 0.23 4.98 6.40 -24.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6609 1.6611 1.6754 1.6727 1.6714 1.6764 1.7612 -0.97%
Adjusted Per Share Value based on latest NOSH - 97,777
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 57.86 52.15 46.50 43.25 57.40 48.88 57.60 0.07%
EPS 1.20 -1.33 0.41 0.35 0.23 4.90 4.75 -20.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6654 1.6645 1.665 1.6499 1.6919 1.6503 1.3085 4.09%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.60 1.09 1.95 0.90 0.91 1.35 1.40 -
P/RPS 2.77 2.09 4.17 2.05 1.60 2.72 1.81 7.34%
P/EPS 133.33 -81.95 475.61 257.14 395.65 27.11 21.87 35.12%
EY 0.75 -1.22 0.21 0.39 0.25 3.69 4.57 -25.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.66 1.16 0.54 0.54 0.81 0.79 3.29%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 25/08/08 29/08/07 29/08/06 30/08/05 23/08/04 28/08/03 -
Price 1.75 1.02 1.68 0.71 0.86 1.22 1.85 -
P/RPS 3.03 1.96 3.59 1.62 1.52 2.46 2.39 4.02%
P/EPS 145.83 -76.69 409.76 202.86 373.91 24.50 28.91 30.92%
EY 0.69 -1.30 0.24 0.49 0.27 4.08 3.46 -23.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.61 1.00 0.42 0.51 0.73 1.05 0.00%

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