[KNUSFOR] QoQ TTM Result on 31-Dec-2021 [#3]

Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 27.94%
YoY- -1124.08%
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 173,547 194,397 245,655 208,594 301,732 350,408 334,443 -35.39%
PBT -6,098 -5,040 -3,005 -1,746 -1,712 6,318 3,692 -
Tax -1,356 -1,458 -1,580 -1,316 -2,537 -2,944 -3,034 -41.51%
NP -7,454 -6,498 -4,585 -3,062 -4,249 3,374 658 -
-
NP to SH -7,454 -6,498 -4,585 -3,062 -4,249 3,374 658 -
-
Tax Rate - - - - - 46.60% 82.18% -
Total Cost 181,001 200,895 250,240 211,656 305,981 347,034 333,785 -33.47%
-
Net Worth 217,136 219,338 221,490 223,693 224,390 225,646 226,074 -2.65%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 217,136 219,338 221,490 223,693 224,390 225,646 226,074 -2.65%
NOSH 99,645 99,645 99,645 99,645 99,645 99,645 99,645 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -4.30% -3.34% -1.87% -1.47% -1.41% 0.96% 0.20% -
ROE -3.43% -2.96% -2.07% -1.37% -1.89% 1.50% 0.29% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 174.17 195.09 246.53 209.34 302.81 351.66 335.63 -35.39%
EPS -7.48 -6.52 -4.60 -3.07 -4.26 3.39 0.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1791 2.2012 2.2228 2.2449 2.2519 2.2645 2.2688 -2.65%
Adjusted Per Share Value based on latest NOSH - 99,645
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 174.17 195.09 246.53 209.34 302.81 351.66 335.63 -35.39%
EPS -7.48 -6.52 -4.60 -3.07 -4.26 3.39 0.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1791 2.2012 2.2228 2.2449 2.2519 2.2645 2.2688 -2.65%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.52 0.525 0.58 0.615 0.71 0.70 0.80 -
P/RPS 0.30 0.27 0.24 0.29 0.23 0.20 0.24 16.02%
P/EPS -6.95 -8.05 -12.61 -20.01 -16.65 20.67 121.15 -
EY -14.39 -12.42 -7.93 -5.00 -6.01 4.84 0.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.26 0.27 0.32 0.31 0.35 -22.22%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 25/08/22 30/05/22 24/02/22 25/11/21 27/08/21 25/05/21 -
Price 0.52 0.525 0.55 0.565 0.65 0.735 0.815 -
P/RPS 0.30 0.27 0.22 0.27 0.21 0.21 0.24 16.02%
P/EPS -6.95 -8.05 -11.95 -18.39 -15.24 21.71 123.42 -
EY -14.39 -12.42 -8.37 -5.44 -6.56 4.61 0.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.25 0.25 0.29 0.32 0.36 -23.66%

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