[KNUSFOR] QoQ Quarter Result on 30-Sep-2015 [#3]

Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -98.16%
YoY- -98.72%
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 31,507 32,316 32,224 24,511 37,781 59,008 152,807 -65.13%
PBT -2,530 -2,883 -483 1,145 3,917 524 28,090 -
Tax 195 49 -1,166 -1,089 -867 -251 -7,734 -
NP -2,335 -2,834 -1,649 56 3,050 273 20,356 -
-
NP to SH -2,335 -2,834 -1,649 56 3,050 273 20,356 -
-
Tax Rate - - - 95.11% 22.13% 47.90% 27.53% -
Total Cost 33,842 35,150 33,873 24,455 34,731 58,735 132,451 -59.76%
-
Net Worth 285,462 287,804 290,754 292,398 297,330 294,281 294,002 -1.94%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 1,992 - - - 4,982 -
Div Payout % - - 0.00% - - - 24.48% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 285,462 287,804 290,754 292,398 297,330 294,281 294,002 -1.94%
NOSH 99,645 99,645 99,645 99,645 99,645 99,645 99,645 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -7.41% -8.77% -5.12% 0.23% 8.07% 0.46% 13.32% -
ROE -0.82% -0.98% -0.57% 0.02% 1.03% 0.09% 6.92% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 31.62 32.43 32.34 24.60 37.92 59.22 153.35 -65.13%
EPS -2.34 -2.84 -1.65 0.06 3.06 0.27 20.43 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 5.00 -
NAPS 2.8648 2.8883 2.9179 2.9344 2.9839 2.9533 2.9505 -1.94%
Adjusted Per Share Value based on latest NOSH - 99,645
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 31.62 32.43 32.34 24.60 37.92 59.22 153.35 -65.13%
EPS -2.34 -2.84 -1.65 0.06 3.06 0.27 20.43 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 5.00 -
NAPS 2.8648 2.8883 2.9179 2.9344 2.9839 2.9533 2.9505 -1.94%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.30 1.40 1.40 1.58 1.86 1.82 1.53 -
P/RPS 4.11 4.32 4.33 6.42 4.91 3.07 1.00 156.80%
P/EPS -55.48 -49.22 -84.60 2,811.41 60.77 664.30 7.49 -
EY -1.80 -2.03 -1.18 0.04 1.65 0.15 13.35 -
DY 0.00 0.00 1.43 0.00 0.00 0.00 3.27 -
P/NAPS 0.45 0.48 0.48 0.54 0.62 0.62 0.52 -9.19%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 25/05/16 25/02/16 25/11/15 27/08/15 25/05/15 17/02/15 -
Price 1.29 1.41 1.37 1.51 1.53 1.93 1.70 -
P/RPS 4.08 4.35 4.24 6.14 4.04 3.26 1.11 138.36%
P/EPS -55.05 -49.58 -82.79 2,686.86 49.99 704.45 8.32 -
EY -1.82 -2.02 -1.21 0.04 2.00 0.14 12.02 -
DY 0.00 0.00 1.46 0.00 0.00 0.00 2.94 -
P/NAPS 0.45 0.49 0.47 0.51 0.51 0.65 0.58 -15.57%

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