[KNUSFOR] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -9.43%
YoY- 3.25%
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 109,084 140,851 141,656 135,916 129,728 129,833 126,757 -9.53%
PBT -13,944 -9,338 -8,928 -8,200 -6,552 -16,935 -11,838 11.54%
Tax 2,716 -2,055 -2,550 -1,802 -2,588 798 173 528.03%
NP -11,228 -11,393 -11,478 -10,002 -9,140 -16,137 -11,665 -2.51%
-
NP to SH -11,256 -11,387 -11,478 -10,002 -9,140 -16,137 -11,665 -2.35%
-
Tax Rate - - - - - - - -
Total Cost 120,312 152,244 153,134 145,918 138,868 145,970 138,422 -8.93%
-
Net Worth 254,712 261,119 263,899 267,443 270,217 272,485 279,892 -6.09%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 254,712 261,119 263,899 267,443 270,217 272,485 279,892 -6.09%
NOSH 99,645 99,645 99,645 99,621 99,645 99,639 99,645 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -10.29% -8.09% -8.10% -7.36% -7.05% -12.43% -9.20% -
ROE -4.42% -4.36% -4.35% -3.74% -3.38% -5.92% -4.17% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 109.47 141.35 142.16 136.43 130.19 130.30 127.21 -9.53%
EPS -11.28 -11.43 -11.52 -10.04 -9.16 -16.19 -11.71 -2.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5562 2.6205 2.6484 2.6846 2.7118 2.7347 2.8089 -6.09%
Adjusted Per Share Value based on latest NOSH - 99,645
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 109.47 141.35 142.16 136.40 130.19 130.30 127.21 -9.53%
EPS -11.28 -11.43 -11.52 -10.04 -9.16 -16.19 -11.71 -2.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5562 2.6205 2.6484 2.684 2.7118 2.7346 2.8089 -6.09%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.74 0.925 1.15 1.28 1.50 1.04 1.22 -
P/RPS 0.68 0.65 0.81 0.94 1.15 0.80 0.96 -20.55%
P/EPS -6.55 -8.09 -9.98 -12.75 -16.35 -6.42 -10.42 -26.63%
EY -15.27 -12.35 -10.02 -7.84 -6.12 -15.57 -9.60 36.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.35 0.43 0.48 0.55 0.38 0.43 -23.11%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 28/02/18 29/11/17 29/08/17 24/05/17 28/02/17 24/11/16 -
Price 0.60 0.89 0.925 1.06 1.25 1.27 1.12 -
P/RPS 0.55 0.63 0.65 0.78 0.96 0.97 0.88 -26.92%
P/EPS -5.31 -7.79 -8.03 -10.56 -13.63 -7.84 -9.57 -32.50%
EY -18.83 -12.84 -12.45 -9.47 -7.34 -12.75 -10.45 48.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.34 0.35 0.39 0.46 0.46 0.40 -30.87%

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