[KNUSFOR] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -32.21%
YoY- -55.29%
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 127,646 129,264 153,524 161,733 193,578 236,032 409,755 -54.07%
PBT -10,826 -11,532 5,103 7,448 8,882 2,096 44,024 -
Tax 488 196 -3,373 -2,942 -2,236 -1,004 -16,111 -
NP -10,338 -11,336 1,730 4,505 6,646 1,092 27,913 -
-
NP to SH -10,338 -11,336 1,730 4,505 6,646 1,092 27,913 -
-
Tax Rate - - 66.10% 39.50% 25.17% 47.90% 36.60% -
Total Cost 137,984 140,600 151,794 157,228 186,932 234,940 381,842 -49.29%
-
Net Worth 285,320 287,804 290,754 292,398 297,762 294,281 294,028 -1.98%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 1,992 - - - 4,982 -
Div Payout % - - 115.20% - - - 17.85% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 285,320 287,804 290,754 292,398 297,762 294,281 294,028 -1.98%
NOSH 99,645 99,645 99,645 99,645 99,789 99,645 99,653 -0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -8.10% -8.77% 1.13% 2.79% 3.43% 0.46% 6.81% -
ROE -3.62% -3.94% 0.60% 1.54% 2.23% 0.37% 9.49% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 128.16 129.72 154.07 162.31 193.99 236.87 411.18 -54.06%
EPS -10.38 -11.36 1.74 4.52 6.66 1.08 28.01 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 5.00 -
NAPS 2.8648 2.8883 2.9179 2.9344 2.9839 2.9533 2.9505 -1.94%
Adjusted Per Share Value based on latest NOSH - 99,645
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 128.16 129.72 154.07 162.31 194.27 236.87 411.21 -54.06%
EPS -10.38 -11.36 1.74 4.52 6.67 1.08 28.01 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 5.00 -
NAPS 2.8648 2.8883 2.9179 2.9344 2.9882 2.9533 2.9508 -1.95%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.30 1.40 1.40 1.58 1.86 1.82 1.53 -
P/RPS 1.01 1.08 0.91 0.97 0.96 0.77 0.37 95.43%
P/EPS -12.52 -12.31 80.64 34.95 27.93 166.08 5.46 -
EY -7.98 -8.13 1.24 2.86 3.58 0.60 18.31 -
DY 0.00 0.00 1.43 0.00 0.00 0.00 3.27 -
P/NAPS 0.45 0.48 0.48 0.54 0.62 0.62 0.52 -9.19%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 25/05/16 25/02/16 25/11/15 27/08/15 25/05/15 17/02/15 -
Price 1.29 1.41 1.37 1.51 1.53 1.93 1.70 -
P/RPS 1.01 1.09 0.89 0.93 0.79 0.81 0.41 82.50%
P/EPS -12.43 -12.39 78.91 33.40 22.97 176.11 6.07 -
EY -8.05 -8.07 1.27 2.99 4.35 0.57 16.48 -
DY 0.00 0.00 1.46 0.00 0.00 0.00 2.94 -
P/NAPS 0.45 0.49 0.47 0.51 0.51 0.65 0.58 -15.57%

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