[KNUSFOR] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
17-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 51.35%
YoY- -19.47%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 66,114 84,120 71,567 85,698 93,026 93,033 0 -
PBT 1,490 1,217 8,492 8,537 11,662 21,742 0 -
Tax -815 -980 -1,427 -1,366 -2,757 -5,393 0 -
NP 675 237 7,065 7,171 8,905 16,349 0 -
-
NP to SH 789 359 7,065 7,171 8,905 16,349 0 -
-
Tax Rate 54.70% 80.53% 16.80% 16.00% 23.64% 24.80% - -
Total Cost 65,439 83,883 64,502 78,527 84,121 76,684 0 -
-
Net Worth 164,703 166,107 164,689 133,992 127,289 114,902 0 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 164,703 166,107 164,689 133,992 127,289 114,902 0 -
NOSH 98,624 99,722 98,398 80,573 74,208 65,658 0 -
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 1.02% 0.28% 9.87% 8.37% 9.57% 17.57% 0.00% -
ROE 0.48% 0.22% 4.29% 5.35% 7.00% 14.23% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 67.04 84.35 72.73 106.36 125.36 141.69 0.00 -
EPS 0.80 0.36 7.18 8.90 12.00 24.90 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.6657 1.6737 1.663 1.7153 1.75 0.00 -
Adjusted Per Share Value based on latest NOSH - 93,576
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 66.35 84.42 71.82 86.00 93.36 93.36 0.00 -
EPS 0.79 0.36 7.09 7.20 8.94 16.41 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6529 1.667 1.6528 1.3447 1.2774 1.1531 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 - -
Price 0.75 0.90 1.20 1.62 1.53 1.30 0.00 -
P/RPS 1.12 1.07 1.65 1.52 1.22 0.92 0.00 -
P/EPS 93.75 250.00 16.71 18.20 12.75 5.22 0.00 -
EY 1.07 0.40 5.98 5.49 7.84 19.15 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.54 0.72 0.97 0.89 0.74 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/11/06 30/11/05 30/11/04 17/11/03 06/11/02 30/11/01 - -
Price 0.90 0.89 1.20 1.98 1.54 1.45 0.00 -
P/RPS 1.34 1.06 1.65 1.86 1.23 1.02 0.00 -
P/EPS 112.50 247.22 16.71 22.25 12.83 5.82 0.00 -
EY 0.89 0.40 5.98 4.49 7.79 17.17 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.53 0.72 1.19 0.90 0.83 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