[KNUSFOR] YoY Quarter Result on 30-Jun-2015 [#2]

Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 1017.22%
YoY- 42.19%
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 25,911 35,526 31,507 37,781 80,960 155,025 30,929 -2.90%
PBT -16,437 -2,462 -2,530 3,917 6,407 27,620 3,020 -
Tax 84 -254 195 -867 -4,262 -9,045 -975 -
NP -16,353 -2,716 -2,335 3,050 2,145 18,575 2,045 -
-
NP to SH -16,352 -2,716 -2,335 3,050 2,145 18,575 2,045 -
-
Tax Rate - - - 22.13% 66.52% 32.75% 32.28% -
Total Cost 42,264 38,242 33,842 34,731 78,815 136,450 28,884 6.54%
-
Net Worth 238,360 267,506 285,462 297,330 274,242 272,568 199,290 3.02%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 238,360 267,506 285,462 297,330 274,242 272,568 199,290 3.02%
NOSH 99,645 99,645 99,645 99,645 99,645 99,645 99,645 0.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -63.11% -7.65% -7.41% 8.07% 2.65% 11.98% 6.61% -
ROE -6.86% -1.02% -0.82% 1.03% 0.78% 6.81% 1.03% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 26.00 35.65 31.62 37.92 81.25 155.58 31.04 -2.90%
EPS -16.41 -2.73 -2.34 3.06 2.15 18.64 2.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3921 2.6846 2.8648 2.9839 2.7522 2.7354 2.00 3.02%
Adjusted Per Share Value based on latest NOSH - 99,645
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 26.00 35.65 31.62 37.92 81.25 155.58 31.04 -2.90%
EPS -16.41 -2.73 -2.34 3.06 2.15 18.64 2.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3921 2.6846 2.8648 2.9839 2.7522 2.7354 2.00 3.02%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.79 1.28 1.30 1.86 1.78 1.55 1.80 -
P/RPS 3.04 3.59 4.11 4.91 2.19 1.00 5.80 -10.20%
P/EPS -4.81 -46.96 -55.48 60.77 82.69 8.31 87.71 -
EY -20.77 -2.13 -1.80 1.65 1.21 12.03 1.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.48 0.45 0.62 0.65 0.57 0.90 -15.39%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 29/08/17 25/08/16 27/08/15 28/08/14 30/08/13 30/08/12 -
Price 0.66 1.06 1.29 1.53 1.82 1.50 1.81 -
P/RPS 2.54 2.97 4.08 4.04 2.24 0.96 5.83 -12.92%
P/EPS -4.02 -38.89 -55.05 49.99 84.55 8.05 88.19 -
EY -24.86 -2.57 -1.82 2.00 1.18 12.43 1.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.39 0.45 0.51 0.66 0.55 0.91 -17.82%

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