[KNUSFOR] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -12.84%
YoY- -358.92%
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 135,916 129,728 129,833 126,757 127,646 129,264 153,524 -7.80%
PBT -8,200 -6,552 -16,935 -11,838 -10,826 -11,532 5,103 -
Tax -1,802 -2,588 798 173 488 196 -3,373 -34.18%
NP -10,002 -9,140 -16,137 -11,665 -10,338 -11,336 1,730 -
-
NP to SH -10,002 -9,140 -16,137 -11,665 -10,338 -11,336 1,730 -
-
Tax Rate - - - - - - 66.10% -
Total Cost 145,918 138,868 145,970 138,422 137,984 140,600 151,794 -2.59%
-
Net Worth 267,443 270,217 272,485 279,892 285,320 287,804 290,754 -5.42%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - 1,992 -
Div Payout % - - - - - - 115.20% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 267,443 270,217 272,485 279,892 285,320 287,804 290,754 -5.42%
NOSH 99,621 99,645 99,639 99,645 99,645 99,645 99,645 -0.01%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -7.36% -7.05% -12.43% -9.20% -8.10% -8.77% 1.13% -
ROE -3.74% -3.38% -5.92% -4.17% -3.62% -3.94% 0.60% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 136.43 130.19 130.30 127.21 128.16 129.72 154.07 -7.79%
EPS -10.04 -9.16 -16.19 -11.71 -10.38 -11.36 1.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 2.6846 2.7118 2.7347 2.8089 2.8648 2.8883 2.9179 -5.40%
Adjusted Per Share Value based on latest NOSH - 99,645
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 136.40 130.19 130.30 127.21 128.16 129.72 154.07 -7.80%
EPS -10.04 -9.16 -16.19 -11.71 -10.38 -11.36 1.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 2.684 2.7118 2.7346 2.8089 2.8648 2.8883 2.9179 -5.42%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.28 1.50 1.04 1.22 1.30 1.40 1.40 -
P/RPS 0.94 1.15 0.80 0.96 1.01 1.08 0.91 2.18%
P/EPS -12.75 -16.35 -6.42 -10.42 -12.52 -12.31 80.64 -
EY -7.84 -6.12 -15.57 -9.60 -7.98 -8.13 1.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.43 -
P/NAPS 0.48 0.55 0.38 0.43 0.45 0.48 0.48 0.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 24/05/17 28/02/17 24/11/16 25/08/16 25/05/16 25/02/16 -
Price 1.06 1.25 1.27 1.12 1.29 1.41 1.37 -
P/RPS 0.78 0.96 0.97 0.88 1.01 1.09 0.89 -8.42%
P/EPS -10.56 -13.63 -7.84 -9.57 -12.43 -12.39 78.91 -
EY -9.47 -7.34 -12.75 -10.45 -8.05 -8.07 1.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.46 -
P/NAPS 0.39 0.46 0.46 0.40 0.45 0.49 0.47 -11.70%

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