[KNUSFOR] QoQ Annualized Quarter Result on 31-Mar-2022

Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Mar-2022
Profit Trend
QoQ- -57.59%
YoY- -93.81%
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 111,684 88,302 75,140 305,014 227,557 263,427 258,804 -42.80%
PBT -4,828 -8,142 -8,388 -3,325 -1,904 -1,947 -764 240.66%
Tax -845 -952 -984 -1,939 -1,435 -1,588 -1,454 -30.29%
NP -5,673 -9,094 -9,372 -5,264 -3,340 -3,535 -2,218 86.70%
-
NP to SH -5,673 -9,094 -9,372 -5,264 -3,340 -3,535 -2,218 86.70%
-
Tax Rate - - - - - - - -
Total Cost 117,357 97,396 84,512 310,278 230,897 266,962 261,022 -41.22%
-
Net Worth 217,425 217,136 219,338 221,490 223,693 224,390 225,646 -2.43%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 217,425 217,136 219,338 221,490 223,693 224,390 225,646 -2.43%
NOSH 99,645 99,645 99,645 99,645 99,645 99,645 99,645 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -5.08% -10.30% -12.47% -1.73% -1.47% -1.34% -0.86% -
ROE -2.61% -4.19% -4.27% -2.38% -1.49% -1.58% -0.98% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 112.08 88.62 75.41 306.10 228.37 264.37 259.73 -42.80%
EPS -5.69 -9.12 -9.40 -5.28 -3.35 -3.55 -2.22 86.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.182 2.1791 2.2012 2.2228 2.2449 2.2519 2.2645 -2.43%
Adjusted Per Share Value based on latest NOSH - 99,645
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 112.08 88.62 75.41 306.10 228.37 264.37 259.73 -42.80%
EPS -5.69 -9.12 -9.40 -5.28 -3.35 -3.55 -2.22 86.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.182 2.1791 2.2012 2.2228 2.2449 2.2519 2.2645 -2.43%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.60 0.52 0.525 0.58 0.615 0.71 0.70 -
P/RPS 0.54 0.59 0.70 0.19 0.27 0.27 0.27 58.53%
P/EPS -10.54 -5.70 -5.58 -10.98 -18.35 -20.01 -31.45 -51.65%
EY -9.49 -17.55 -17.92 -9.11 -5.45 -5.00 -3.18 106.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.24 0.24 0.26 0.27 0.32 0.31 -8.77%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 22/02/23 29/11/22 25/08/22 30/05/22 24/02/22 25/11/21 27/08/21 -
Price 0.52 0.52 0.525 0.55 0.565 0.65 0.735 -
P/RPS 0.46 0.59 0.70 0.18 0.25 0.25 0.28 39.10%
P/EPS -9.13 -5.70 -5.58 -10.41 -16.85 -18.32 -33.02 -57.45%
EY -10.95 -17.55 -17.92 -9.61 -5.93 -5.46 -3.03 134.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.24 0.25 0.25 0.29 0.32 -17.40%

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