[KNUSFOR] YoY 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- 4.14%
YoY- 35.38%
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 31,824 29,929 22,437 20,556 37,542 25,131 30,936 0.47%
PBT 1,162 396 537 275 390 3,290 3,614 -17.21%
Tax -319 -915 -381 -134 -273 -749 -951 -16.63%
NP 843 -519 156 141 117 2,541 2,663 -17.43%
-
NP to SH 843 -519 196 176 130 2,541 2,663 -17.43%
-
Tax Rate 27.45% 231.06% 70.95% 48.73% 70.00% 22.77% 26.31% -
Total Cost 30,981 30,448 22,281 20,415 37,425 22,590 28,273 1.53%
-
Net Worth 164,722 165,790 164,189 163,552 167,140 165,105 130,279 3.98%
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 164,722 165,790 164,189 163,552 167,140 165,105 130,279 3.98%
NOSH 99,176 99,807 97,999 97,777 100,000 98,488 73,972 5.00%
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 2.65% -1.73% 0.70% 0.69% 0.31% 10.11% 8.61% -
ROE 0.51% -0.31% 0.12% 0.11% 0.08% 1.54% 2.04% -
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 32.09 29.99 22.89 21.02 37.54 25.52 41.82 -4.31%
EPS 0.85 -0.52 0.20 0.18 0.13 2.58 3.60 -21.36%
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 31.94 30.04 22.52 20.63 37.68 25.22 31.05 0.47%
EPS 0.85 -0.52 0.20 0.18 0.13 2.55 2.67 -17.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6531 1.6638 1.6477 1.6414 1.6774 1.6569 1.3074 3.98%
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 4.99 3.63 8.52 4.28 2.42 5.29 3.35 6.86%
P/EPS 188.24 -209.62 975.00 500.00 700.00 52.33 38.89 30.02%
EY 0.53 -0.48 0.10 0.20 0.14 1.91 2.57 -23.11%
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 5.45 3.40 7.34 3.38 2.29 4.78 4.42 3.54%
P/EPS 205.88 -196.15 840.00 394.44 661.54 47.29 51.39 25.99%
EY 0.49 -0.51 0.12 0.25 0.15 2.11 1.95 -20.54%
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