[KNUSFOR] QoQ TTM Result on 31-Mar-2017 [#1]

Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 5.66%
YoY- -917.65%
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 140,851 141,359 134,320 130,343 129,833 124,902 118,168 12.38%
PBT -9,338 -14,400 -15,270 -15,338 -16,935 -9,481 -4,870 54.15%
Tax -2,055 -1,233 -335 114 798 -1,036 -2,011 1.44%
NP -11,393 -15,633 -15,605 -15,224 -16,137 -10,517 -6,881 39.82%
-
NP to SH -11,387 -15,633 -15,605 -15,224 -16,137 -10,517 -6,881 39.77%
-
Tax Rate - - - - - - - -
Total Cost 152,244 156,992 149,925 145,567 145,970 135,419 125,049 13.97%
-
Net Worth 261,119 263,899 267,506 270,217 272,499 199,290 285,462 -5.75%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 261,119 263,899 267,506 270,217 272,499 199,290 285,462 -5.75%
NOSH 99,645 99,645 99,645 99,645 99,645 99,645 99,645 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -8.09% -11.06% -11.62% -11.68% -12.43% -8.42% -5.82% -
ROE -4.36% -5.92% -5.83% -5.63% -5.92% -5.28% -2.41% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 141.35 141.86 134.80 130.81 130.30 125.35 118.59 12.38%
EPS -11.43 -15.69 -15.66 -15.28 -16.19 -10.55 -6.91 39.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6205 2.6484 2.6846 2.7118 2.7347 2.00 2.8648 -5.75%
Adjusted Per Share Value based on latest NOSH - 99,645
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 141.35 141.86 134.80 130.81 130.30 125.35 118.59 12.38%
EPS -11.43 -15.69 -15.66 -15.28 -16.19 -10.55 -6.91 39.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6205 2.6484 2.6846 2.7118 2.7347 2.00 2.8648 -5.75%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.925 1.15 1.28 1.50 1.04 1.22 1.30 -
P/RPS 0.65 0.81 0.95 1.15 0.80 0.97 1.10 -29.51%
P/EPS -8.09 -7.33 -8.17 -9.82 -6.42 -11.56 -18.83 -42.97%
EY -12.35 -13.64 -12.23 -10.19 -15.57 -8.65 -5.31 75.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.43 0.48 0.55 0.38 0.61 0.45 -15.38%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 29/11/17 29/08/17 24/05/17 28/02/17 24/11/16 25/08/16 -
Price 0.89 0.925 1.06 1.25 1.27 1.12 1.29 -
P/RPS 0.63 0.65 0.79 0.96 0.97 0.89 1.09 -30.54%
P/EPS -7.79 -5.90 -6.77 -8.18 -7.84 -10.61 -18.68 -44.09%
EY -12.84 -16.96 -14.77 -12.22 -12.75 -9.42 -5.35 78.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.35 0.39 0.46 0.46 0.56 0.45 -17.00%

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