[KNUSFOR] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 31.83%
YoY- 134.03%
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 215,418 214,524 411,995 374,790 330,062 282,808 209,114 2.00%
PBT -7,028 -3,304 17,774 10,472 7,498 4,048 -28,477 -60.68%
Tax -1,340 -848 -1,047 -448 106 -1,128 -712 52.49%
NP -8,368 -4,152 16,727 10,024 7,604 2,920 -29,189 -56.55%
-
NP to SH -8,368 -4,152 16,727 10,024 7,604 2,908 -29,192 -56.55%
-
Tax Rate - - 5.89% 4.28% -1.41% 27.87% - -
Total Cost 223,786 218,676 395,268 364,766 322,458 279,888 238,303 -4.10%
-
Net Worth 222,268 225,406 226,473 217,265 213,549 210,470 212,074 3.18%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 222,268 225,406 226,473 217,265 213,549 210,470 212,074 3.18%
NOSH 99,645 99,645 99,645 99,645 99,645 99,645 99,645 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -3.88% -1.94% 4.06% 2.67% 2.30% 1.03% -13.96% -
ROE -3.76% -1.84% 7.39% 4.61% 3.56% 1.38% -13.76% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 216.19 215.29 413.46 376.13 331.24 283.82 209.86 2.00%
EPS -8.40 -4.16 16.79 10.05 7.64 2.92 -29.30 -56.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2306 2.2621 2.2728 2.1804 2.1431 2.1122 2.1283 3.18%
Adjusted Per Share Value based on latest NOSH - 99,645
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 216.19 215.29 413.46 376.13 331.24 283.82 209.86 2.00%
EPS -8.40 -4.16 16.79 10.05 7.64 2.92 -29.30 -56.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2306 2.2621 2.2728 2.1804 2.1431 2.1122 2.1283 3.18%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.63 0.49 0.69 0.59 0.65 0.43 0.50 -
P/RPS 0.29 0.23 0.17 0.16 0.20 0.15 0.24 13.45%
P/EPS -7.50 -11.76 4.11 5.86 8.52 14.73 -1.71 168.18%
EY -13.33 -8.50 24.33 17.05 11.74 6.79 -58.59 -62.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.22 0.30 0.27 0.30 0.20 0.23 14.02%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 30/06/20 26/02/20 26/11/19 27/08/19 29/05/19 26/02/19 -
Price 0.60 0.63 0.71 0.56 0.58 0.65 0.41 -
P/RPS 0.28 0.29 0.17 0.15 0.18 0.23 0.20 25.17%
P/EPS -7.14 -15.12 4.23 5.57 7.60 22.27 -1.40 196.58%
EY -14.00 -6.61 23.64 17.96 13.16 4.49 -71.45 -66.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.31 0.26 0.27 0.31 0.19 26.42%

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