[KNUSFOR] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -23.47%
YoY- 102.86%
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 126,757 161,733 342,597 361,429 133,878 281,668 286,076 -12.67%
PBT -11,838 7,448 21,245 49,877 20,425 83,130 14,082 -
Tax 173 -2,942 -11,169 -19,670 -5,534 -21,473 -4,962 -
NP -11,665 4,505 10,076 30,206 14,890 61,657 9,120 -
-
NP to SH -11,665 4,505 10,076 30,206 14,890 61,657 9,120 -
-
Tax Rate - 39.50% 52.57% 39.44% 27.09% 25.83% 35.24% -
Total Cost 138,422 157,228 332,521 331,222 118,988 220,010 276,956 -10.90%
-
Net Worth 279,892 292,398 273,645 270,506 199,290 234,533 178,109 7.81%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 279,892 292,398 273,645 270,506 199,290 234,533 178,109 7.81%
NOSH 99,645 99,645 99,645 99,645 99,645 99,640 99,708 -0.01%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -9.20% 2.79% 2.94% 8.36% 11.12% 21.89% 3.19% -
ROE -4.17% 1.54% 3.68% 11.17% 7.47% 26.29% 5.12% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 127.21 162.31 343.82 362.72 134.36 282.69 286.91 -12.66%
EPS -11.71 4.52 10.11 30.32 14.95 61.88 9.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8089 2.9344 2.7462 2.7147 2.00 2.3538 1.7863 7.82%
Adjusted Per Share Value based on latest NOSH - 99,645
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 127.21 162.31 343.82 362.72 134.36 282.67 287.10 -12.67%
EPS -11.71 4.52 10.11 30.32 14.95 61.88 9.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8089 2.9344 2.7462 2.7147 2.00 2.3537 1.7874 7.81%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.22 1.58 1.84 1.67 1.72 1.55 1.71 -
P/RPS 0.96 0.97 0.54 0.46 1.28 0.55 0.60 8.14%
P/EPS -10.42 34.95 18.20 5.51 11.51 2.50 18.70 -
EY -9.60 2.86 5.50 18.15 8.69 39.92 5.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.54 0.67 0.62 0.86 0.66 0.96 -12.51%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 25/11/15 25/11/14 29/11/13 26/11/12 21/11/11 29/11/10 -
Price 1.12 1.51 1.60 1.80 1.68 1.58 1.73 -
P/RPS 0.88 0.93 0.47 0.50 1.25 0.56 0.60 6.58%
P/EPS -9.57 33.40 15.82 5.94 11.24 2.55 18.91 -
EY -10.45 2.99 6.32 16.84 8.90 39.16 5.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.51 0.58 0.66 0.84 0.67 0.97 -13.71%

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