[KNUSFOR] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 85.84%
YoY- 19.37%
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 140,851 106,242 67,958 32,432 129,833 95,068 63,823 69.26%
PBT -9,338 -6,696 -4,100 -1,638 -16,935 -8,879 -5,413 43.69%
Tax -2,055 -1,913 -901 -647 798 130 244 -
NP -11,393 -8,609 -5,001 -2,285 -16,137 -8,749 -5,169 69.12%
-
NP to SH -11,387 -8,609 -5,001 -2,285 -16,137 -8,749 -5,169 69.06%
-
Tax Rate - - - - - - - -
Total Cost 152,244 114,851 72,959 34,717 145,970 103,817 68,992 69.25%
-
Net Worth 261,119 263,899 267,506 270,217 272,499 279,892 285,320 -5.72%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 261,119 263,899 267,506 270,217 272,499 279,892 285,320 -5.72%
NOSH 99,645 99,645 99,645 99,645 99,645 99,645 99,645 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -8.09% -8.10% -7.36% -7.05% -12.43% -9.20% -8.10% -
ROE -4.36% -3.26% -1.87% -0.85% -5.92% -3.13% -1.81% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 141.35 106.62 68.20 32.55 130.30 95.41 64.08 69.20%
EPS -11.43 -8.64 -5.02 -2.29 -16.19 -8.78 -5.19 69.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6205 2.6484 2.6846 2.7118 2.7347 2.8089 2.8648 -5.75%
Adjusted Per Share Value based on latest NOSH - 99,645
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 141.35 106.62 68.20 32.55 130.30 95.41 64.08 69.20%
EPS -11.43 -8.64 -5.02 -2.29 -16.19 -8.78 -5.19 69.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6205 2.6484 2.6846 2.7118 2.7347 2.8089 2.8648 -5.75%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.925 1.15 1.28 1.50 1.04 1.22 1.30 -
P/RPS 0.65 1.08 1.88 4.61 0.80 1.28 2.03 -53.09%
P/EPS -8.09 -13.31 -25.50 -65.41 -6.42 -13.89 -25.05 -52.83%
EY -12.35 -7.51 -3.92 -1.53 -15.57 -7.20 -3.99 111.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.43 0.48 0.55 0.38 0.43 0.45 -15.38%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 29/11/17 29/08/17 24/05/17 28/02/17 24/11/16 25/08/16 -
Price 0.89 0.925 1.06 1.25 1.27 1.12 1.29 -
P/RPS 0.63 0.87 1.55 3.84 0.97 1.17 2.01 -53.76%
P/EPS -7.79 -10.71 -21.12 -54.51 -7.84 -12.76 -24.86 -53.76%
EY -12.84 -9.34 -4.73 -1.83 -12.75 -7.84 -4.02 116.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.35 0.39 0.46 0.46 0.40 0.45 -17.00%

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