[KNUSFOR] QoQ Cumulative Quarter Result on 30-Sep-2021 [#2]

Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- -112.53%
YoY- -207.58%
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 18,785 305,014 208,594 175,618 129,402 59,359 328,715 -85.24%
PBT -2,097 -3,325 -1,746 -1,298 -382 -320 3,186 -
Tax -246 -1,939 -1,316 -1,059 -727 -359 -2,887 -80.72%
NP -2,343 -5,264 -3,062 -2,357 -1,109 -679 299 -
-
NP to SH -2,343 -5,264 -3,062 -2,357 -1,109 -679 299 -
-
Tax Rate - - - - - - 90.62% -
Total Cost 21,128 310,278 211,656 177,975 130,511 60,038 328,416 -84.02%
-
Net Worth 219,338 221,490 223,693 224,390 225,646 226,074 226,752 -2.19%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 219,338 221,490 223,693 224,390 225,646 226,074 226,752 -2.19%
NOSH 99,645 99,645 99,645 99,645 99,645 99,645 99,645 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -12.47% -1.73% -1.47% -1.34% -0.86% -1.14% 0.09% -
ROE -1.07% -2.38% -1.37% -1.05% -0.49% -0.30% 0.13% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 18.85 306.10 209.34 176.24 129.86 59.57 329.89 -85.24%
EPS -2.35 -5.28 -3.07 -2.37 -1.11 -0.68 0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2012 2.2228 2.2449 2.2519 2.2645 2.2688 2.2756 -2.19%
Adjusted Per Share Value based on latest NOSH - 99,645
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 18.85 306.10 209.34 176.24 129.86 59.57 329.89 -85.24%
EPS -2.35 -5.28 -3.07 -2.37 -1.11 -0.68 0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2012 2.2228 2.2449 2.2519 2.2645 2.2688 2.2756 -2.19%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.525 0.58 0.615 0.71 0.70 0.80 0.735 -
P/RPS 2.78 0.19 0.29 0.40 0.54 1.34 0.22 445.04%
P/EPS -22.33 -10.98 -20.01 -30.02 -62.90 -117.40 244.95 -
EY -4.48 -9.11 -5.00 -3.33 -1.59 -0.85 0.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.26 0.27 0.32 0.31 0.35 0.32 -17.49%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 30/05/22 24/02/22 25/11/21 27/08/21 25/05/21 04/03/21 -
Price 0.525 0.55 0.565 0.65 0.735 0.00 0.84 -
P/RPS 2.78 0.18 0.27 0.37 0.57 0.00 0.25 400.40%
P/EPS -22.33 -10.41 -18.39 -27.48 -66.04 0.00 279.94 -
EY -4.48 -9.61 -5.44 -3.64 -1.51 0.00 0.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.25 0.25 0.29 0.32 0.00 0.37 -25.12%

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