[KNUSFOR] YoY Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -64.86%
YoY- 64.08%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 CAGR
Revenue 25,828 22,039 23,897 22,543 19,657 23,580 27,167 -0.71%
PBT 676 -657 362 828 393 2,844 4,078 -22.62%
Tax -320 -152 -152 -707 -302 -500 -920 -13.99%
NP 356 -809 210 121 91 2,344 3,158 -26.77%
-
NP to SH 356 -809 210 169 103 2,344 3,158 -26.77%
-
Tax Rate 47.34% - 41.99% 85.39% 76.84% 17.58% 22.56% -
Total Cost 25,472 22,848 23,687 22,422 19,566 21,236 24,009 0.84%
-
Net Worth 163,413 166,434 167,480 166,107 156,616 163,552 123,382 4.09%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 CAGR
Net Worth 163,413 166,434 167,480 166,107 156,616 163,552 123,382 4.09%
NOSH 98,888 99,876 100,000 99,411 93,636 97,666 73,441 4.33%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 CAGR
NP Margin 1.38% -3.67% 0.88% 0.54% 0.46% 9.94% 11.62% -
ROE 0.22% -0.49% 0.13% 0.10% 0.07% 1.43% 2.56% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 CAGR
RPS 26.12 22.07 23.90 22.68 20.99 24.14 36.99 -4.84%
EPS 0.36 -0.81 0.21 0.17 0.11 2.40 4.30 -29.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6525 1.6664 1.6748 1.6709 1.6726 1.6746 1.68 -0.23%
Adjusted Per Share Value based on latest NOSH - 99,411
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 CAGR
RPS 25.92 22.12 23.98 22.62 19.73 23.66 27.26 -0.71%
EPS 0.36 -0.81 0.21 0.17 0.10 2.35 3.17 -26.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.6703 1.6808 1.667 1.5717 1.6414 1.2382 4.09%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 29/03/02 -
Price 1.20 1.33 1.84 0.80 1.00 1.66 2.58 -
P/RPS 4.59 6.03 7.70 3.53 4.76 6.88 6.97 -5.78%
P/EPS 333.33 -164.20 876.19 470.59 909.09 69.17 60.00 27.73%
EY 0.30 -0.61 0.11 0.21 0.11 1.45 1.67 -21.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.80 1.10 0.48 0.60 0.99 1.54 -10.10%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 CAGR
Date 22/05/09 26/05/08 28/05/07 29/05/06 25/05/05 21/05/04 20/05/02 -
Price 1.55 1.12 1.99 0.88 0.80 1.39 1.93 -
P/RPS 5.93 5.08 8.33 3.88 3.81 5.76 5.22 1.83%
P/EPS 430.56 -138.27 947.62 517.65 727.27 57.92 44.88 38.09%
EY 0.23 -0.72 0.11 0.19 0.14 1.73 2.23 -27.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.67 1.19 0.53 0.48 0.83 1.15 -2.83%

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