[KNUSFOR] YoY Quarter Result on 31-Mar-2004 [#1]

Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -34.58%
YoY--%
Quarter Report
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 31/03/01 CAGR
Revenue 23,897 22,543 19,657 23,580 27,167 26,460 29,924 -3.67%
PBT 362 828 393 2,844 4,078 2,289 7,481 -39.62%
Tax -152 -707 -302 -500 -920 -214 -1,863 -34.12%
NP 210 121 91 2,344 3,158 2,075 5,618 -42.16%
-
NP to SH 210 169 103 2,344 3,158 2,075 5,618 -42.16%
-
Tax Rate 41.99% 85.39% 76.84% 17.58% 22.56% 9.35% 24.90% -
Total Cost 23,687 22,422 19,566 21,236 24,009 24,385 24,306 -0.42%
-
Net Worth 167,480 166,107 156,616 163,552 123,382 129,576 94,382 10.02%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 31/03/01 CAGR
Net Worth 167,480 166,107 156,616 163,552 123,382 129,576 94,382 10.02%
NOSH 100,000 99,411 93,636 97,666 73,441 74,107 56,180 10.08%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 31/03/01 CAGR
NP Margin 0.88% 0.54% 0.46% 9.94% 11.62% 7.84% 18.77% -
ROE 0.13% 0.10% 0.07% 1.43% 2.56% 1.60% 5.95% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 31/03/01 CAGR
RPS 23.90 22.68 20.99 24.14 36.99 35.71 53.26 -12.49%
EPS 0.21 0.17 0.11 2.40 4.30 2.80 10.00 -47.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6748 1.6709 1.6726 1.6746 1.68 1.7485 1.68 -0.05%
Adjusted Per Share Value based on latest NOSH - 97,666
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 31/03/01 CAGR
RPS 23.98 22.62 19.73 23.66 27.26 26.55 30.03 -3.67%
EPS 0.21 0.17 0.10 2.35 3.17 2.08 5.64 -42.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6808 1.667 1.5717 1.6414 1.2382 1.3004 0.9472 10.02%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 29/03/02 31/03/03 - -
Price 1.84 0.80 1.00 1.66 2.58 1.29 0.00 -
P/RPS 7.70 3.53 4.76 6.88 6.97 3.61 0.00 -
P/EPS 876.19 470.59 909.09 69.17 60.00 46.07 0.00 -
EY 0.11 0.21 0.11 1.45 1.67 2.17 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.48 0.60 0.99 1.54 0.74 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 31/03/01 CAGR
Date 28/05/07 29/05/06 25/05/05 21/05/04 20/05/02 21/04/03 24/05/01 -
Price 1.99 0.88 0.80 1.39 1.93 1.29 1.55 -
P/RPS 8.33 3.88 3.81 5.76 5.22 3.61 2.91 19.14%
P/EPS 947.62 517.65 727.27 57.92 44.88 46.07 15.50 98.41%
EY 0.11 0.19 0.14 1.73 2.23 2.17 6.45 -49.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.53 0.48 0.83 1.15 0.74 0.92 4.38%

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