[KNUSFOR] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -82.39%
YoY- -255.55%
View:
Show?
Cumulative Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 165,031 53,182 67,958 63,823 96,789 143,722 208,548 -3.82%
PBT 3,749 -19,923 -4,100 -5,413 4,441 8,910 30,172 -29.34%
Tax 53 763 -901 244 -1,118 -5,744 -10,437 -
NP 3,802 -19,160 -5,001 -5,169 3,323 3,166 19,735 -23.99%
-
NP to SH 3,802 -19,166 -5,001 -5,169 3,323 3,166 19,735 -23.99%
-
Tax Rate -1.41% - - - 25.17% 64.47% 34.59% -
Total Cost 161,229 72,342 72,959 68,992 93,466 140,556 188,813 -2.59%
-
Net Worth 213,549 238,360 267,506 285,320 297,330 274,008 272,568 -3.98%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 213,549 238,360 267,506 285,320 297,330 274,008 272,568 -3.98%
NOSH 99,645 99,645 99,645 99,645 99,645 99,559 99,645 0.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 2.30% -36.03% -7.36% -8.10% 3.43% 2.20% 9.46% -
ROE 1.78% -8.04% -1.87% -1.81% 1.12% 1.16% 7.24% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 165.62 53.37 68.20 64.08 97.13 144.36 209.29 -3.82%
EPS 3.82 -19.23 -5.02 -5.19 3.33 3.18 19.81 -23.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1431 2.3921 2.6846 2.8648 2.9839 2.7522 2.7354 -3.98%
Adjusted Per Share Value based on latest NOSH - 99,645
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 165.62 53.37 68.20 64.08 97.13 144.23 209.29 -3.82%
EPS 3.82 -19.23 -5.02 -5.19 3.33 3.18 19.81 -23.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1431 2.3921 2.6846 2.8648 2.9839 2.7498 2.7354 -3.98%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.65 0.79 1.28 1.30 1.86 1.78 1.55 -
P/RPS 0.39 1.48 1.88 2.03 1.91 1.23 0.74 -10.12%
P/EPS 17.04 -4.11 -25.50 -25.05 55.77 55.97 7.83 13.83%
EY 5.87 -24.35 -3.92 -3.99 1.79 1.79 12.78 -12.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.33 0.48 0.45 0.62 0.65 0.57 -10.14%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 27/08/19 28/08/18 29/08/17 25/08/16 27/08/15 28/08/14 30/08/13 -
Price 0.58 0.66 1.06 1.29 1.53 1.82 1.50 -
P/RPS 0.35 1.24 1.55 2.01 1.58 1.26 0.72 -11.32%
P/EPS 15.20 -3.43 -21.12 -24.86 45.88 57.23 7.57 12.31%
EY 6.58 -29.14 -4.73 -4.02 2.18 1.75 13.20 -10.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.39 0.45 0.51 0.66 0.55 -11.17%

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