[KNUSFOR] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -755.26%
YoY- -1138.1%
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 129,833 126,757 127,646 129,264 153,524 161,733 193,578 -23.28%
PBT -16,935 -11,838 -10,826 -11,532 5,103 7,448 8,882 -
Tax 798 173 488 196 -3,373 -2,942 -2,236 -
NP -16,137 -11,665 -10,338 -11,336 1,730 4,505 6,646 -
-
NP to SH -16,137 -11,665 -10,338 -11,336 1,730 4,505 6,646 -
-
Tax Rate - - - - 66.10% 39.50% 25.17% -
Total Cost 145,970 138,422 137,984 140,600 151,794 157,228 186,932 -15.13%
-
Net Worth 272,485 279,892 285,320 287,804 290,754 292,398 297,762 -5.71%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - 1,992 - - -
Div Payout % - - - - 115.20% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 272,485 279,892 285,320 287,804 290,754 292,398 297,762 -5.71%
NOSH 99,639 99,645 99,645 99,645 99,645 99,645 99,789 -0.09%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -12.43% -9.20% -8.10% -8.77% 1.13% 2.79% 3.43% -
ROE -5.92% -4.17% -3.62% -3.94% 0.60% 1.54% 2.23% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 130.30 127.21 128.16 129.72 154.07 162.31 193.99 -23.21%
EPS -16.19 -11.71 -10.38 -11.36 1.74 4.52 6.66 -
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 2.7347 2.8089 2.8648 2.8883 2.9179 2.9344 2.9839 -5.62%
Adjusted Per Share Value based on latest NOSH - 99,645
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 130.30 127.21 128.16 129.72 154.07 162.31 194.27 -23.28%
EPS -16.19 -11.71 -10.38 -11.36 1.74 4.52 6.67 -
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 2.7346 2.8089 2.8648 2.8883 2.9179 2.9344 2.9882 -5.71%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.04 1.22 1.30 1.40 1.40 1.58 1.86 -
P/RPS 0.80 0.96 1.01 1.08 0.91 0.97 0.96 -11.39%
P/EPS -6.42 -10.42 -12.52 -12.31 80.64 34.95 27.93 -
EY -15.57 -9.60 -7.98 -8.13 1.24 2.86 3.58 -
DY 0.00 0.00 0.00 0.00 1.43 0.00 0.00 -
P/NAPS 0.38 0.43 0.45 0.48 0.48 0.54 0.62 -27.73%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 24/11/16 25/08/16 25/05/16 25/02/16 25/11/15 27/08/15 -
Price 1.27 1.12 1.29 1.41 1.37 1.51 1.53 -
P/RPS 0.97 0.88 1.01 1.09 0.89 0.93 0.79 14.59%
P/EPS -7.84 -9.57 -12.43 -12.39 78.91 33.40 22.97 -
EY -12.75 -10.45 -8.05 -8.07 1.27 2.99 4.35 -
DY 0.00 0.00 0.00 0.00 1.46 0.00 0.00 -
P/NAPS 0.46 0.40 0.45 0.49 0.47 0.51 0.51 -6.61%

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