[KNUSFOR] QoQ Cumulative Quarter Result on 31-Dec-2022 [#3]

Announcement Date
22-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- 6.42%
YoY- -38.96%
Quarter Report
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 59,639 26,094 159,567 83,763 44,151 18,785 305,014 -66.27%
PBT 4,449 -3,420 2,519 -3,621 -4,071 -2,097 -3,325 -
Tax -247 -109 -4,702 -634 -476 -246 -1,939 -74.65%
NP 4,202 -3,529 -2,183 -4,255 -4,547 -2,343 -5,264 -
-
NP to SH 4,202 -3,529 -2,183 -4,255 -4,547 -2,343 -5,264 -
-
Tax Rate 5.55% - 186.66% - - - - -
Total Cost 55,437 29,623 161,750 88,018 48,698 21,128 310,278 -68.24%
-
Net Worth 223,543 215,821 219,498 217,425 217,136 219,338 221,490 0.61%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 223,543 215,821 219,498 217,425 217,136 219,338 221,490 0.61%
NOSH 99,645 99,645 99,645 99,645 99,645 99,645 99,645 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 7.05% -13.52% -1.37% -5.08% -10.30% -12.47% -1.73% -
ROE 1.88% -1.64% -0.99% -1.96% -2.09% -1.07% -2.38% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 59.85 26.19 160.14 84.06 44.31 18.85 306.10 -66.27%
EPS 4.22 -3.54 -2.19 -4.27 -4.56 -2.35 -5.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2434 2.1659 2.2028 2.182 2.1791 2.2012 2.2228 0.61%
Adjusted Per Share Value based on latest NOSH - 99,645
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 59.85 26.19 160.14 84.06 44.31 18.85 306.10 -66.27%
EPS 4.22 -3.54 -2.19 -4.27 -4.56 -2.35 -5.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2434 2.1659 2.2028 2.182 2.1791 2.2012 2.2228 0.61%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.915 0.50 0.645 0.60 0.52 0.525 0.58 -
P/RPS 1.53 1.91 0.40 0.71 1.17 2.78 0.19 301.24%
P/EPS 21.70 -14.12 -29.44 -14.05 -11.40 -22.33 -10.98 -
EY 4.61 -7.08 -3.40 -7.12 -8.78 -4.48 -9.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.23 0.29 0.27 0.24 0.24 0.26 35.44%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 24/11/23 28/08/23 24/05/23 22/02/23 29/11/22 25/08/22 30/05/22 -
Price 0.815 0.655 0.58 0.52 0.52 0.525 0.55 -
P/RPS 1.36 2.50 0.36 0.62 1.17 2.78 0.18 284.57%
P/EPS 19.33 -18.49 -26.47 -12.18 -11.40 -22.33 -10.41 -
EY 5.17 -5.41 -3.78 -8.21 -8.78 -4.48 -9.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.30 0.26 0.24 0.24 0.24 0.25 27.49%

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