[KNUSFOR] QoQ Annualized Quarter Result on 31-Dec-2020

Announcement Date
04-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020
Profit Trend
QoQ- -89.76%
YoY- -98.21%
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 263,427 258,804 237,436 328,715 270,134 215,418 214,524 14.65%
PBT -1,947 -764 -1,280 3,186 4,800 -7,028 -3,304 -29.68%
Tax -1,588 -1,454 -1,436 -2,887 -1,878 -1,340 -848 51.86%
NP -3,535 -2,218 -2,716 299 2,921 -8,368 -4,152 -10.16%
-
NP to SH -3,535 -2,218 -2,716 299 2,921 -8,368 -4,152 -10.16%
-
Tax Rate - - - 90.62% 39.12% - - -
Total Cost 266,962 261,022 240,152 328,416 267,213 223,786 218,676 14.21%
-
Net Worth 224,390 225,646 226,074 226,752 228,645 222,268 225,406 -0.30%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 224,390 225,646 226,074 226,752 228,645 222,268 225,406 -0.30%
NOSH 99,645 99,645 99,645 99,645 99,645 99,645 99,645 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -1.34% -0.86% -1.14% 0.09% 1.08% -3.88% -1.94% -
ROE -1.58% -0.98% -1.20% 0.13% 1.28% -3.76% -1.84% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 264.37 259.73 238.28 329.89 271.10 216.19 215.29 14.65%
EPS -3.55 -2.22 -2.72 0.30 2.93 -8.40 -4.16 -10.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2519 2.2645 2.2688 2.2756 2.2946 2.2306 2.2621 -0.30%
Adjusted Per Share Value based on latest NOSH - 99,645
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 264.37 259.73 238.28 329.89 271.10 216.19 215.29 14.65%
EPS -3.55 -2.22 -2.72 0.30 2.93 -8.40 -4.16 -10.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2519 2.2645 2.2688 2.2756 2.2946 2.2306 2.2621 -0.30%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.71 0.70 0.80 0.735 0.60 0.63 0.49 -
P/RPS 0.27 0.27 0.34 0.22 0.22 0.29 0.23 11.27%
P/EPS -20.01 -31.45 -29.35 244.95 20.47 -7.50 -11.76 42.47%
EY -5.00 -3.18 -3.41 0.41 4.89 -13.33 -8.50 -29.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.31 0.35 0.32 0.26 0.28 0.22 28.34%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 27/08/21 25/05/21 04/03/21 26/11/20 27/08/20 30/06/20 -
Price 0.65 0.735 0.00 0.84 0.52 0.60 0.63 -
P/RPS 0.25 0.28 0.00 0.25 0.19 0.28 0.29 -9.41%
P/EPS -18.32 -33.02 0.00 279.94 17.74 -7.14 -15.12 13.64%
EY -5.46 -3.03 0.00 0.36 5.64 -14.00 -6.61 -11.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.32 0.00 0.37 0.23 0.27 0.28 2.36%

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