[KNUSFOR] QoQ Quarter Result on 30-Jun-2022 [#1]

Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Jun-2022 [#1]
Profit Trend
QoQ- -6.4%
YoY- -444.88%
View:
Show?
Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 75,804 39,612 25,366 18,785 96,420 32,976 46,216 39.12%
PBT 6,139 450 -1,974 -2,097 -1,579 -448 -916 -
Tax -4,068 -158 -230 -246 -623 -257 -332 432.30%
NP 2,071 292 -2,204 -2,343 -2,202 -705 -1,248 -
-
NP to SH 2,071 292 -2,204 -2,343 -2,202 -705 -1,248 -
-
Tax Rate 66.26% 35.11% - - - - - -
Total Cost 73,733 39,320 27,570 21,128 98,622 33,681 47,464 34.16%
-
Net Worth 219,498 217,425 217,136 219,338 221,490 223,693 224,390 -1.46%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 219,498 217,425 217,136 219,338 221,490 223,693 224,390 -1.46%
NOSH 99,645 99,645 99,645 99,645 99,645 99,645 99,645 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 2.73% 0.74% -8.69% -12.47% -2.28% -2.14% -2.70% -
ROE 0.94% 0.13% -1.02% -1.07% -0.99% -0.32% -0.56% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 76.07 39.75 25.46 18.85 96.76 33.09 46.38 39.11%
EPS 2.08 0.29 -2.21 -2.35 -2.21 -0.71 -1.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2028 2.182 2.1791 2.2012 2.2228 2.2449 2.2519 -1.46%
Adjusted Per Share Value based on latest NOSH - 99,645
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 76.15 39.79 25.48 18.87 96.86 33.13 46.43 39.11%
EPS 2.08 0.29 -2.21 -2.35 -2.21 -0.71 -1.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.205 2.1841 2.1812 2.2034 2.225 2.2471 2.2541 -1.45%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.645 0.60 0.52 0.525 0.58 0.615 0.71 -
P/RPS 0.85 1.51 2.04 2.78 0.60 1.86 1.53 -32.44%
P/EPS 31.03 204.75 -23.51 -22.33 -26.25 -86.92 -56.69 -
EY 3.22 0.49 -4.25 -4.48 -3.81 -1.15 -1.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.27 0.24 0.24 0.26 0.27 0.32 -6.35%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 24/05/23 22/02/23 29/11/22 25/08/22 30/05/22 24/02/22 25/11/21 -
Price 0.58 0.52 0.52 0.525 0.55 0.565 0.65 -
P/RPS 0.76 1.31 2.04 2.78 0.57 1.71 1.40 -33.47%
P/EPS 27.91 177.45 -23.51 -22.33 -24.89 -79.86 -51.90 -
EY 3.58 0.56 -4.25 -4.48 -4.02 -1.25 -1.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.24 0.24 0.24 0.25 0.25 0.29 -7.02%

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