[KNUSFOR] QoQ Quarter Result on 30-Jun-2019 [#2]

Announcement Date
27-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 322.56%
YoY- 118.79%
View:
Show?
Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 53,631 130,902 116,062 94,329 70,702 101,972 53,960 -0.40%
PBT -826 9,920 4,105 2,737 1,012 -5,847 -2,707 -54.64%
Tax -212 -711 -389 335 -282 -1,252 -223 -3.31%
NP -1,038 9,209 3,716 3,072 730 -7,099 -2,930 -49.90%
-
NP to SH -1,038 9,209 3,716 3,072 727 -7,101 -2,931 -49.91%
-
Tax Rate - 7.17% 9.48% -12.24% 27.87% - - -
Total Cost 54,669 121,693 112,346 91,257 69,972 109,071 56,890 -2.61%
-
Net Worth 225,406 226,473 217,265 213,549 210,470 212,074 235,431 -2.85%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 225,406 226,473 217,265 213,549 210,470 212,074 235,431 -2.85%
NOSH 99,645 99,645 99,645 99,645 99,645 99,645 99,645 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin -1.94% 7.04% 3.20% 3.26% 1.03% -6.96% -5.43% -
ROE -0.46% 4.07% 1.71% 1.44% 0.35% -3.35% -1.24% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 53.82 131.37 116.48 94.67 70.95 102.34 54.15 -0.40%
EPS -1.04 9.24 3.73 3.09 0.73 -7.13 -2.94 -49.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2621 2.2728 2.1804 2.1431 2.1122 2.1283 2.3627 -2.85%
Adjusted Per Share Value based on latest NOSH - 99,645
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 53.82 131.37 116.48 94.67 70.95 102.34 54.15 -0.40%
EPS -1.04 9.24 3.73 3.09 0.73 -7.13 -2.94 -49.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2621 2.2728 2.1804 2.1431 2.1122 2.1283 2.3627 -2.85%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.49 0.69 0.59 0.65 0.43 0.50 0.70 -
P/RPS 0.91 0.53 0.51 0.69 0.61 0.49 1.29 -20.73%
P/EPS -47.04 7.47 15.82 21.08 58.94 -7.02 -23.80 57.42%
EY -2.13 13.39 6.32 4.74 1.70 -14.25 -4.20 -36.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.30 0.27 0.30 0.20 0.23 0.30 -18.66%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 30/06/20 26/02/20 26/11/19 27/08/19 29/05/19 26/02/19 29/11/18 -
Price 0.63 0.71 0.56 0.58 0.65 0.41 0.60 -
P/RPS 1.17 0.54 0.48 0.61 0.92 0.40 1.11 3.56%
P/EPS -60.48 7.68 15.02 18.81 89.09 -5.75 -20.40 106.23%
EY -1.65 13.02 6.66 5.32 1.12 -17.38 -4.90 -51.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.31 0.26 0.27 0.31 0.19 0.25 7.84%

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