[KNUSFOR] YoY Quarter Result on 30-Sep-2012 [#3]

Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 24.45%
YoY- -89.85%
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 24,511 113,226 62,524 49,633 85,135 62,735 47,566 -10.45%
PBT 1,145 7,024 7,236 4,568 33,726 4,057 3,146 -15.49%
Tax -1,089 -2,633 -4,316 -2,023 -8,640 -1,384 -916 2.92%
NP 56 4,391 2,920 2,545 25,086 2,673 2,230 -45.87%
-
NP to SH 56 4,391 2,920 2,545 25,086 2,673 2,230 -45.87%
-
Tax Rate 95.11% 37.49% 59.65% 44.29% 25.62% 34.11% 29.12% -
Total Cost 24,455 108,835 59,604 47,088 60,049 60,062 45,336 -9.77%
-
Net Worth 292,398 273,645 270,506 199,290 234,501 178,163 167,578 9.71%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 292,398 273,645 270,506 199,290 234,501 178,163 167,578 9.71%
NOSH 99,645 99,645 99,645 99,645 99,626 99,738 99,553 0.01%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 0.23% 3.88% 4.67% 5.13% 29.47% 4.26% 4.69% -
ROE 0.02% 1.60% 1.08% 1.28% 10.70% 1.50% 1.33% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 24.60 113.63 62.75 49.81 85.45 62.90 47.78 -10.46%
EPS 0.06 4.41 2.93 2.55 25.18 2.68 2.24 -45.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9344 2.7462 2.7147 2.00 2.3538 1.7863 1.6833 9.70%
Adjusted Per Share Value based on latest NOSH - 99,645
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 24.60 113.63 62.75 49.81 85.44 62.96 47.74 -10.45%
EPS 0.06 4.41 2.93 2.55 25.18 2.68 2.24 -45.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9344 2.7462 2.7147 2.00 2.3534 1.788 1.6818 9.71%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.58 1.84 1.67 1.72 1.55 1.71 1.65 -
P/RPS 6.42 1.62 2.66 3.45 1.81 2.72 3.45 10.90%
P/EPS 2,811.41 41.76 56.99 67.34 6.16 63.81 73.66 83.44%
EY 0.04 2.39 1.75 1.48 16.25 1.57 1.36 -44.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.67 0.62 0.86 0.66 0.96 0.98 -9.45%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 25/11/14 29/11/13 26/11/12 21/11/11 29/11/10 30/11/09 -
Price 1.51 1.60 1.80 1.68 1.58 1.73 1.59 -
P/RPS 6.14 1.41 2.87 3.37 1.85 2.75 3.33 10.73%
P/EPS 2,686.86 36.31 61.42 65.78 6.27 64.55 70.98 83.18%
EY 0.04 2.75 1.63 1.52 15.94 1.55 1.41 -44.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.58 0.66 0.84 0.67 0.97 0.94 -9.68%

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