[KNUSFOR] QoQ Cumulative Quarter Result on 31-Mar-2021

Stock
[KNUSFOR] KNUSFORD BHD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021
Profit Trend
QoQ- -327.09%
YoY- 34.59%
Quarter Report
Latest QR
Upcoming QR
KNUSFOR's Result
KNUSFOR's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 208,594 175,618 129,402 59,359 328,715 202,601 107,709 55.18%
PBT -1,746 -1,298 -382 -320 3,186 3,600 -3,514 -37.18%
Tax -1,316 -1,059 -727 -359 -2,887 -1,409 -670 56.64%
NP -3,062 -2,357 -1,109 -679 299 2,191 -4,184 -18.74%
-
NP to SH -3,062 -2,357 -1,109 -679 299 2,191 -4,184 -18.74%
-
Tax Rate - - - - 90.62% 39.14% - -
Total Cost 211,656 177,975 130,511 60,038 328,416 200,410 111,893 52.77%
-
Net Worth 223,693 224,390 225,646 226,074 226,752 228,645 222,268 0.42%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 223,693 224,390 225,646 226,074 226,752 228,645 222,268 0.42%
NOSH 99,645 99,645 99,645 99,645 99,645 99,645 99,645 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -1.47% -1.34% -0.86% -1.14% 0.09% 1.08% -3.88% -
ROE -1.37% -1.05% -0.49% -0.30% 0.13% 0.96% -1.88% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 209.34 176.24 129.86 59.57 329.89 203.32 108.09 55.18%
EPS -3.07 -2.37 -1.11 -0.68 0.30 2.20 -4.20 -18.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2449 2.2519 2.2645 2.2688 2.2756 2.2946 2.2306 0.42%
Adjusted Per Share Value based on latest NOSH - 99,645
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 209.34 176.24 129.86 59.57 329.89 203.32 108.09 55.18%
EPS -3.07 -2.37 -1.11 -0.68 0.30 2.20 -4.20 -18.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2449 2.2519 2.2645 2.2688 2.2756 2.2946 2.2306 0.42%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.615 0.71 0.70 0.80 0.735 0.60 0.63 -
P/RPS 0.29 0.40 0.54 1.34 0.22 0.30 0.58 -36.92%
P/EPS -20.01 -30.02 -62.90 -117.40 244.95 27.29 -15.00 21.11%
EY -5.00 -3.33 -1.59 -0.85 0.41 3.66 -6.66 -17.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.32 0.31 0.35 0.32 0.26 0.28 -2.38%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 25/11/21 27/08/21 25/05/21 04/03/21 26/11/20 27/08/20 -
Price 0.565 0.65 0.735 0.00 0.84 0.52 0.60 -
P/RPS 0.27 0.37 0.57 0.00 0.25 0.26 0.56 -38.43%
P/EPS -18.39 -27.48 -66.04 0.00 279.94 23.65 -14.29 18.25%
EY -5.44 -3.64 -1.51 0.00 0.36 4.23 -7.00 -15.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.29 0.32 0.00 0.37 0.23 0.27 -4.98%

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