[KNUSFOR] QoQ Quarter Result on 30-Sep-2017 [#3]

Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -32.84%
YoY- -0.78%
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 25,911 27,271 34,609 38,284 35,526 32,432 34,765 -17.83%
PBT -16,437 -3,486 -2,642 -2,596 -2,462 -1,638 -8,056 61.07%
Tax 84 679 -142 -1,012 -254 -647 668 -74.99%
NP -16,353 -2,807 -2,784 -3,608 -2,716 -2,285 -7,388 70.09%
-
NP to SH -16,352 -2,814 -2,778 -3,608 -2,716 -2,285 -7,388 70.08%
-
Tax Rate - - - - - - - -
Total Cost 42,264 30,078 37,393 41,892 38,242 34,717 42,153 0.17%
-
Net Worth 238,360 254,712 261,119 263,899 267,506 270,217 272,499 -8.55%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 238,360 254,712 261,119 263,899 267,506 270,217 272,499 -8.55%
NOSH 99,645 99,645 99,645 99,645 99,645 99,645 99,645 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -63.11% -10.29% -8.04% -9.42% -7.65% -7.05% -21.25% -
ROE -6.86% -1.10% -1.06% -1.37% -1.02% -0.85% -2.71% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 26.00 27.37 34.73 38.42 35.65 32.55 34.89 -17.84%
EPS -16.41 -2.82 -2.79 -3.62 -2.73 -2.29 -7.41 70.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3921 2.5562 2.6205 2.6484 2.6846 2.7118 2.7347 -8.55%
Adjusted Per Share Value based on latest NOSH - 99,645
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 26.00 27.37 34.73 38.42 35.65 32.55 34.89 -17.84%
EPS -16.41 -2.82 -2.79 -3.62 -2.73 -2.29 -7.41 70.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3921 2.5562 2.6205 2.6484 2.6846 2.7118 2.7347 -8.55%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.79 0.74 0.925 1.15 1.28 1.50 1.04 -
P/RPS 3.04 2.70 2.66 2.99 3.59 4.61 2.98 1.34%
P/EPS -4.81 -26.20 -33.18 -31.76 -46.96 -65.41 -14.03 -51.11%
EY -20.77 -3.82 -3.01 -3.15 -2.13 -1.53 -7.13 104.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.29 0.35 0.43 0.48 0.55 0.38 -9.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 28/05/18 28/02/18 29/11/17 29/08/17 24/05/17 28/02/17 -
Price 0.66 0.60 0.89 0.925 1.06 1.25 1.27 -
P/RPS 2.54 2.19 2.56 2.41 2.97 3.84 3.64 -21.37%
P/EPS -4.02 -21.25 -31.92 -25.55 -38.89 -54.51 -17.13 -62.05%
EY -24.86 -4.71 -3.13 -3.91 -2.57 -1.83 -5.84 163.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.23 0.34 0.35 0.39 0.46 0.46 -28.24%

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