[KNUSFOR] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 13.33%
YoY- -253.06%
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 211,251 214,557 105,218 89,242 64,578 66,114 84,120 16.57%
PBT 62,348 10,562 4,984 -159 2,221 1,490 1,217 92.66%
Tax -16,105 -3,722 -1,555 -992 -1,505 -815 -980 59.41%
NP 46,243 6,840 3,429 -1,151 716 675 237 140.73%
-
NP to SH 46,243 6,840 3,429 -1,151 752 789 359 124.64%
-
Tax Rate 25.83% 35.24% 31.20% - 67.76% 54.70% 80.53% -
Total Cost 165,008 207,717 101,789 90,393 63,862 65,439 83,883 11.93%
-
Net Worth 234,533 178,109 167,791 164,265 165,380 164,703 166,107 5.91%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 234,533 178,109 167,791 164,265 165,380 164,703 166,107 5.91%
NOSH 99,640 99,708 99,680 99,224 98,947 98,624 99,722 -0.01%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 21.89% 3.19% 3.26% -1.29% 1.11% 1.02% 0.28% -
ROE 19.72% 3.84% 2.04% -0.70% 0.45% 0.48% 0.22% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 212.01 215.18 105.56 89.94 65.27 67.04 84.35 16.59%
EPS 46.41 6.86 3.44 -1.16 0.76 0.80 0.36 124.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3538 1.7863 1.6833 1.6555 1.6714 1.67 1.6657 5.92%
Adjusted Per Share Value based on latest NOSH - 97,777
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 212.00 215.32 105.59 89.56 64.81 66.35 84.42 16.57%
EPS 46.41 6.86 3.44 -1.16 0.75 0.79 0.36 124.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3537 1.7874 1.6839 1.6485 1.6597 1.6529 1.667 5.91%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.55 1.71 1.65 1.04 1.60 0.75 0.90 -
P/RPS 0.73 0.79 1.56 1.16 2.45 1.12 1.07 -6.17%
P/EPS 3.34 24.93 47.97 -89.66 210.53 93.75 250.00 -51.27%
EY 29.94 4.01 2.08 -1.12 0.48 1.07 0.40 105.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.96 0.98 0.63 0.96 0.45 0.54 3.39%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 21/11/11 29/11/10 30/11/09 28/11/08 19/11/07 28/11/06 30/11/05 -
Price 1.58 1.73 1.59 0.95 1.60 0.90 0.89 -
P/RPS 0.75 0.80 1.51 1.06 2.45 1.34 1.06 -5.60%
P/EPS 3.40 25.22 46.22 -81.90 210.53 112.50 247.22 -51.03%
EY 29.37 3.97 2.16 -1.22 0.48 0.89 0.40 104.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.97 0.94 0.57 0.96 0.54 0.53 3.98%

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