[KNUSFOR] YoY TTM 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- -359.96%
YoY- -124.51%
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 320,963 126,075 134,320 118,168 362,822 232,441 347,452 -1.31%
PBT -4,805 -25,161 -15,270 -4,870 39,555 13,503 45,215 -
Tax -1,422 -391 -335 -2,011 -11,485 -6,846 -18,667 -34.87%
NP -6,227 -25,552 -15,605 -6,881 28,070 6,657 26,548 -
-
NP to SH -6,233 -25,552 -15,605 -6,881 28,070 6,657 26,548 -
-
Tax Rate - - - - 29.04% 50.70% 41.28% -
Total Cost 327,190 151,627 149,925 125,049 334,752 225,784 320,904 0.32%
-
Net Worth 213,549 238,360 267,506 285,462 297,330 274,242 272,568 -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 - - - - 4,982 4,982 4,982 -
Div Payout % - - - - 17.75% 74.84% 18.77% -
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 213,549 238,360 267,506 285,462 297,330 274,242 272,568 -3.98%
NOSH 99,645 99,645 99,645 99,645 99,645 99,645 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 -1.94% -20.27% -11.62% -5.82% 7.74% 2.86% 7.64% -
ROE -2.92% -10.72% -5.83% -2.41% 9.44% 2.43% 9.74% -
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 322.11 126.52 134.80 118.59 364.11 233.27 348.69 -1.31%
EPS -6.26 -25.64 -15.66 -6.91 28.17 6.68 26.64 -
DPS 0.00 0.00 0.00 0.00 5.00 5.00 5.00 -
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 322.11 126.52 134.80 118.59 364.11 233.27 348.69 -1.31%
EPS -6.26 -25.64 -15.66 -6.91 28.17 6.68 26.64 -
DPS 0.00 0.00 0.00 0.00 5.00 5.00 5.00 -
NAPS 2.1431 2.3921 2.6846 2.8648 2.9839 2.7522 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 0.20 0.62 0.95 1.10 0.51 0.76 0.44 -12.30%
P/EPS -10.39 -3.08 -8.17 -18.83 6.60 26.64 5.82 -
EY -9.62 -32.46 -12.23 -5.31 15.15 3.75 17.19 -
DY 0.00 0.00 0.00 0.00 2.69 2.81 3.23 -
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 0.18 0.52 0.79 1.09 0.42 0.78 0.43 -13.50%
P/EPS -9.27 -2.57 -6.77 -18.68 5.43 27.24 5.63 -
EY -10.78 -38.85 -14.77 -5.35 18.41 3.67 17.76 -
DY 0.00 0.00 0.00 0.00 3.27 2.75 3.33 -
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