[KNUSFOR] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 1501.29%
YoY- 808.31%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 31,507 37,781 80,960 155,025 30,929 67,906 77,464 -13.91%
PBT -2,530 3,917 6,407 27,620 3,020 19,217 4,038 -
Tax 195 -867 -4,262 -9,045 -975 -4,985 -1,070 -
NP -2,335 3,050 2,145 18,575 2,045 14,232 2,968 -
-
NP to SH -2,335 3,050 2,145 18,575 2,045 14,232 2,968 -
-
Tax Rate - 22.13% 66.52% 32.75% 32.28% 25.94% 26.50% -
Total Cost 33,842 34,731 78,815 136,450 28,884 53,674 74,496 -12.31%
-
Net Worth 285,462 297,330 274,242 272,568 199,290 209,503 175,231 8.46%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 285,462 297,330 274,242 272,568 199,290 209,503 175,231 8.46%
NOSH 99,645 99,645 99,645 99,645 99,645 99,663 99,597 0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -7.41% 8.07% 2.65% 11.98% 6.61% 20.96% 3.83% -
ROE -0.82% 1.03% 0.78% 6.81% 1.03% 6.79% 1.69% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 31.62 37.92 81.25 155.58 31.04 68.14 77.78 -13.91%
EPS -2.34 3.06 2.15 18.64 2.05 14.28 2.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8648 2.9839 2.7522 2.7354 2.00 2.1021 1.7594 8.45%
Adjusted Per Share Value based on latest NOSH - 99,645
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 31.62 37.92 81.25 155.58 31.04 68.15 77.74 -13.91%
EPS -2.34 3.06 2.15 18.64 2.05 14.28 2.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8648 2.9839 2.7522 2.7354 2.00 2.1025 1.7586 8.46%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.30 1.86 1.78 1.55 1.80 1.65 1.70 -
P/RPS 4.11 4.91 2.19 1.00 5.80 2.42 2.19 11.05%
P/EPS -55.48 60.77 82.69 8.31 87.71 11.55 57.05 -
EY -1.80 1.65 1.21 12.03 1.14 8.65 1.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.62 0.65 0.57 0.90 0.78 0.97 -12.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 27/08/15 28/08/14 30/08/13 30/08/12 26/08/11 27/08/10 -
Price 1.29 1.53 1.82 1.50 1.81 1.63 1.71 -
P/RPS 4.08 4.04 2.24 0.96 5.83 2.39 2.20 10.83%
P/EPS -55.05 49.99 84.55 8.05 88.19 11.41 57.38 -
EY -1.82 2.00 1.18 12.43 1.13 8.76 1.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.51 0.66 0.55 0.91 0.78 0.97 -12.00%

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