[KNUSFOR] YoY Cumulative Quarter Result on 31-Mar-2018 [#1]

Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 75.29%
YoY- -23.15%
View:
Show?
Cumulative Result
30/06/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 129,402 53,631 70,702 27,271 32,432 32,316 59,008 13.37%
PBT -382 -826 1,012 -3,486 -1,638 -2,883 524 -
Tax -727 -212 -282 679 -647 49 -251 18.53%
NP -1,109 -1,038 730 -2,807 -2,285 -2,834 273 -
-
NP to SH -1,109 -1,038 727 -2,814 -2,285 -2,834 273 -
-
Tax Rate - - 27.87% - - - 47.90% -
Total Cost 130,511 54,669 69,972 30,078 34,717 35,150 58,735 13.61%
-
Net Worth 225,646 225,406 210,470 254,712 270,217 287,804 294,281 -4.15%
Dividend
30/06/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 225,646 225,406 210,470 254,712 270,217 287,804 294,281 -4.15%
NOSH 99,645 99,645 99,645 99,645 99,645 99,645 99,645 0.00%
Ratio Analysis
30/06/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin -0.86% -1.94% 1.03% -10.29% -7.05% -8.77% 0.46% -
ROE -0.49% -0.46% 0.35% -1.10% -0.85% -0.98% 0.09% -
Per Share
30/06/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 129.86 53.82 70.95 27.37 32.55 32.43 59.22 13.37%
EPS -1.11 -1.04 0.73 -2.82 -2.29 -2.84 0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2645 2.2621 2.1122 2.5562 2.7118 2.8883 2.9533 -4.15%
Adjusted Per Share Value based on latest NOSH - 99,645
30/06/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 129.86 53.82 70.95 27.37 32.55 32.43 59.22 13.37%
EPS -1.11 -1.04 0.73 -2.82 -2.29 -2.84 0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2645 2.2621 2.1122 2.5562 2.7118 2.8883 2.9533 -4.15%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 30/06/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.70 0.49 0.43 0.74 1.50 1.40 1.82 -
P/RPS 0.54 0.91 0.61 2.70 4.61 4.32 3.07 -24.25%
P/EPS -62.90 -47.04 58.94 -26.20 -65.41 -49.22 664.30 -
EY -1.59 -2.13 1.70 -3.82 -1.53 -2.03 0.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.22 0.20 0.29 0.55 0.48 0.62 -10.48%
Price Multiplier on Announcement Date
30/06/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/08/21 30/06/20 29/05/19 28/05/18 24/05/17 25/05/16 25/05/15 -
Price 0.735 0.63 0.65 0.60 1.25 1.41 1.93 -
P/RPS 0.57 1.17 0.92 2.19 3.84 4.35 3.26 -24.33%
P/EPS -66.04 -60.48 89.09 -21.25 -54.51 -49.58 704.45 -
EY -1.51 -1.65 1.12 -4.71 -1.83 -2.02 0.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.28 0.31 0.23 0.46 0.49 0.65 -10.71%

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