[KNUSFOR] QoQ TTM Result on 31-Mar-2020 [#1]

Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -10.55%
YoY- 158.3%
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 328,715 333,503 354,673 394,924 411,995 383,065 320,963 1.59%
PBT 3,186 13,520 10,511 15,936 17,774 2,007 -4,805 -
Tax -2,887 -2,120 -1,770 -977 -1,047 -1,588 -1,422 59.99%
NP 299 11,400 8,741 14,959 16,727 419 -6,227 -
-
NP to SH 299 11,400 8,741 14,959 16,724 414 -6,233 -
-
Tax Rate 90.62% 15.68% 16.84% 6.13% 5.89% 79.12% - -
Total Cost 328,416 322,103 345,932 379,965 395,268 382,646 327,190 0.24%
-
Net Worth 226,752 228,645 222,268 225,406 226,473 217,265 213,549 4.06%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 226,752 228,645 222,268 225,406 226,473 217,265 213,549 4.06%
NOSH 99,645 99,645 99,645 99,645 99,645 99,645 99,645 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 0.09% 3.42% 2.46% 3.79% 4.06% 0.11% -1.94% -
ROE 0.13% 4.99% 3.93% 6.64% 7.38% 0.19% -2.92% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 329.89 334.69 355.94 396.33 413.46 384.43 322.11 1.59%
EPS 0.30 11.44 8.77 15.01 16.78 0.42 -6.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2756 2.2946 2.2306 2.2621 2.2728 2.1804 2.1431 4.06%
Adjusted Per Share Value based on latest NOSH - 99,645
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 329.89 334.69 355.94 396.33 413.46 384.43 322.11 1.59%
EPS 0.30 11.44 8.77 15.01 16.78 0.42 -6.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2756 2.2946 2.2306 2.2621 2.2728 2.1804 2.1431 4.06%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.735 0.60 0.63 0.49 0.69 0.59 0.65 -
P/RPS 0.22 0.18 0.18 0.12 0.17 0.15 0.20 6.52%
P/EPS 244.95 5.24 7.18 3.26 4.11 142.01 -10.39 -
EY 0.41 19.07 13.92 30.64 24.32 0.70 -9.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.26 0.28 0.22 0.30 0.27 0.30 4.37%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 04/03/21 26/11/20 27/08/20 30/06/20 26/02/20 26/11/19 27/08/19 -
Price 0.84 0.52 0.60 0.63 0.71 0.56 0.58 -
P/RPS 0.25 0.16 0.17 0.16 0.17 0.15 0.18 24.35%
P/EPS 279.94 4.55 6.84 4.20 4.23 134.79 -9.27 -
EY 0.36 22.00 14.62 23.83 23.64 0.74 -10.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.23 0.27 0.28 0.31 0.26 0.27 23.25%

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