[KNUSFOR] QoQ Cumulative Quarter Result on 30-Jun-2020 [#2]

Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -303.08%
YoY- -210.05%
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 59,359 328,715 202,601 107,709 53,631 411,995 281,093 -64.50%
PBT -320 3,186 3,600 -3,514 -826 17,774 7,854 -
Tax -359 -2,887 -1,409 -670 -212 -1,047 -336 4.50%
NP -679 299 2,191 -4,184 -1,038 16,727 7,518 -
-
NP to SH -679 299 2,191 -4,184 -1,038 16,727 7,518 -
-
Tax Rate - 90.62% 39.14% - - 5.89% 4.28% -
Total Cost 60,038 328,416 200,410 111,893 54,669 395,268 273,575 -63.58%
-
Net Worth 226,074 226,752 228,645 222,268 225,406 226,473 217,265 2.68%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 226,074 226,752 228,645 222,268 225,406 226,473 217,265 2.68%
NOSH 99,645 99,645 99,645 99,645 99,645 99,645 99,645 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin -1.14% 0.09% 1.08% -3.88% -1.94% 4.06% 2.67% -
ROE -0.30% 0.13% 0.96% -1.88% -0.46% 7.39% 3.46% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 59.57 329.89 203.32 108.09 53.82 413.46 282.09 -64.50%
EPS -0.68 0.30 2.20 -4.20 -1.04 16.79 7.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2688 2.2756 2.2946 2.2306 2.2621 2.2728 2.1804 2.68%
Adjusted Per Share Value based on latest NOSH - 99,645
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 59.57 329.89 203.32 108.09 53.82 413.46 282.09 -64.50%
EPS -0.68 0.30 2.20 -4.20 -1.04 16.79 7.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2688 2.2756 2.2946 2.2306 2.2621 2.2728 2.1804 2.68%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.80 0.735 0.60 0.63 0.49 0.69 0.59 -
P/RPS 1.34 0.22 0.30 0.58 0.91 0.17 0.21 243.63%
P/EPS -117.40 244.95 27.29 -15.00 -47.04 4.11 7.82 -
EY -0.85 0.41 3.66 -6.66 -2.13 24.33 12.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.32 0.26 0.28 0.22 0.30 0.27 18.86%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 25/05/21 04/03/21 26/11/20 27/08/20 30/06/20 26/02/20 26/11/19 -
Price 0.00 0.84 0.52 0.60 0.63 0.71 0.56 -
P/RPS 0.00 0.25 0.26 0.56 1.17 0.17 0.20 -
P/EPS 0.00 279.94 23.65 -14.29 -60.48 4.23 7.42 -
EY 0.00 0.36 4.23 -7.00 -1.65 23.64 13.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.37 0.23 0.27 0.28 0.31 0.26 -

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