[KNUSFOR] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 55.04%
YoY- -83.96%
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 135,916 127,646 193,578 287,444 417,096 101,554 252,232 -9.78%
PBT -8,200 -10,826 8,882 17,820 60,344 21,504 57,244 -
Tax -1,802 488 -2,236 -11,488 -20,874 -4,256 -14,930 -29.67%
NP -10,002 -10,338 6,646 6,332 39,470 17,248 42,314 -
-
NP to SH -10,002 -10,338 6,646 6,332 39,470 17,248 42,314 -
-
Tax Rate - - 25.17% 64.47% 34.59% 19.79% 26.08% -
Total Cost 145,918 137,984 186,932 281,112 377,626 84,306 209,918 -5.87%
-
Net Worth 267,443 285,320 297,762 274,008 272,568 199,290 209,487 4.15%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 267,443 285,320 297,762 274,008 272,568 199,290 209,487 4.15%
NOSH 99,621 99,645 99,789 99,559 99,645 99,645 99,656 -0.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -7.36% -8.10% 3.43% 2.20% 9.46% 16.98% 16.78% -
ROE -3.74% -3.62% 2.23% 2.31% 14.48% 8.65% 20.20% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 136.43 128.16 193.99 288.72 418.58 101.92 253.10 -9.77%
EPS -10.04 -10.38 6.66 6.36 39.62 17.30 42.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6846 2.8648 2.9839 2.7522 2.7354 2.00 2.1021 4.15%
Adjusted Per Share Value based on latest NOSH - 99,645
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 136.40 128.16 194.27 288.47 418.58 101.92 253.13 -9.78%
EPS -10.04 -10.38 6.67 6.35 39.62 17.30 42.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.684 2.8648 2.9882 2.7498 2.7354 2.00 2.1023 4.15%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.28 1.30 1.86 1.78 1.55 1.80 1.65 -
P/RPS 0.94 1.01 0.96 0.62 0.37 1.77 0.65 6.33%
P/EPS -12.75 -12.52 27.93 27.99 3.91 10.40 3.89 -
EY -7.84 -7.98 3.58 3.57 25.56 9.62 25.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.45 0.62 0.65 0.57 0.90 0.78 -7.76%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 25/08/16 27/08/15 28/08/14 30/08/13 30/08/12 26/08/11 -
Price 1.06 1.29 1.53 1.82 1.50 1.81 1.63 -
P/RPS 0.78 1.01 0.79 0.63 0.36 1.78 0.64 3.34%
P/EPS -10.56 -12.43 22.97 28.62 3.79 10.46 3.84 -
EY -9.47 -8.05 4.35 3.49 26.41 9.56 26.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.45 0.51 0.66 0.55 0.91 0.78 -10.90%

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