[KNUSFOR] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 23.16%
YoY- -156.6%
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 111,684 227,557 374,790 142,856 141,656 126,757 161,733 -4.97%
PBT -4,828 -1,904 10,472 -30,173 -8,928 -11,838 7,448 -
Tax -845 -1,435 -448 720 -2,550 173 -2,942 -15.79%
NP -5,673 -3,340 10,024 -29,453 -11,478 -11,665 4,505 -
-
NP to SH -5,673 -3,340 10,024 -29,454 -11,478 -11,665 4,505 -
-
Tax Rate - - 4.28% - - - 39.50% -
Total Cost 117,357 230,897 364,766 172,309 153,134 138,422 157,228 -3.94%
-
Net Worth 217,425 223,693 217,265 235,431 263,899 279,892 292,398 -3.99%
Dividend
31/12/22 31/12/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 217,425 223,693 217,265 235,431 263,899 279,892 292,398 -3.99%
NOSH 99,645 99,645 99,645 99,645 99,645 99,645 99,645 0.00%
Ratio Analysis
31/12/22 31/12/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin -5.08% -1.47% 2.67% -20.62% -8.10% -9.20% 2.79% -
ROE -2.61% -1.49% 4.61% -12.51% -4.35% -4.17% 1.54% -
Per Share
31/12/22 31/12/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 112.08 228.37 376.13 143.36 142.16 127.21 162.31 -4.97%
EPS -5.69 -3.35 10.05 -29.56 -11.52 -11.71 4.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.182 2.2449 2.1804 2.3627 2.6484 2.8089 2.9344 -3.99%
Adjusted Per Share Value based on latest NOSH - 99,645
31/12/22 31/12/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 112.08 228.37 376.13 143.36 142.16 127.21 162.31 -4.97%
EPS -5.69 -3.35 10.05 -29.56 -11.52 -11.71 4.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.182 2.2449 2.1804 2.3627 2.6484 2.8089 2.9344 -3.99%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/12/22 31/12/21 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.60 0.615 0.59 0.70 1.15 1.22 1.58 -
P/RPS 0.54 0.27 0.16 0.49 0.81 0.96 0.97 -7.75%
P/EPS -10.54 -18.35 5.86 -2.37 -9.98 -10.42 34.95 -
EY -9.49 -5.45 17.05 -42.23 -10.02 -9.60 2.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.27 0.30 0.43 0.43 0.54 -9.10%
Price Multiplier on Announcement Date
31/12/22 31/12/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 22/02/23 24/02/22 26/11/19 29/11/18 29/11/17 24/11/16 25/11/15 -
Price 0.52 0.565 0.56 0.60 0.925 1.12 1.51 -
P/RPS 0.46 0.25 0.15 0.42 0.65 0.88 0.93 -9.24%
P/EPS -9.13 -16.85 5.57 -2.03 -8.03 -9.57 33.40 -
EY -10.95 -5.93 17.96 -49.27 -12.45 -10.45 2.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.25 0.26 0.25 0.35 0.40 0.51 -9.86%

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