[KNUSFOR] YoY Quarter Result on 30-Sep-2013 [#3]

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Quarter Result
Revenue	31,245	24,511	113,226	62,524	49,633	85,135	62,735	-10.95%
YoY %	27.47%	-78.35%	81.09%	25.97%	-41.70%	35.71%	-	-
Horiz. %	49.80%	39.07%	180.48%	99.66%	79.12%	135.71%	100.00%	-
PBT	-3,466	1,145	7,024	7,236	4,568	33,726	4,057	-
YoY %	-402.71%	-83.70%	-2.93%	58.41%	-86.46%	731.30%	-	-
Horiz. %	-85.43%	28.22%	173.13%	178.36%	112.60%	831.30%	100.00%	-
Tax	-114	-1,089	-2,633	-4,316	-2,023	-8,640	-1,384	-34.01%
YoY %	89.53%	58.64%	38.99%	-113.35%	76.59%	-524.28%	-	-
Horiz. %	8.24%	78.68%	190.25%	311.85%	146.17%	624.28%	100.00%	-
NP	-3,580	56	4,391	2,920	2,545	25,086	2,673	-
YoY %	-6,492.86%	-98.72%	50.38%	14.73%	-89.85%	838.50%	-	-
Horiz. %	-133.93%	2.10%	164.27%	109.24%	95.21%	938.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-3,580	56	4,391	2,920	2,545	25,086	2,673	-
YoY %	-6,492.86%	-98.72%	50.38%	14.73%	-89.85%	838.50%	-	-
Horiz. %	-133.93%	2.10%	164.27%	109.24%	95.21%	938.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	95.11%	37.49%	59.65%	44.29%	25.62%	34.11%	-
YoY %	-	153.69%	-37.15%	34.68%	72.87%	-24.89%	-	-
Horiz. %	-	278.83%	109.91%	174.88%	129.84%	75.11%	100.00%	-
Total Cost	34,825	24,455	108,835	59,604	47,088	60,049	60,062	-8.67%
YoY %	42.40%	-77.53%	82.60%	26.58%	-21.58%	-0.02%	-	-
Horiz. %	57.98%	40.72%	181.20%	99.24%	78.40%	99.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	279,892	292,398	273,645	270,506	199,290	234,501	178,163	7.81%
YoY %	-4.28%	6.85%	1.16%	35.73%	-15.02%	31.62%	-	-
Horiz. %	157.10%	164.12%	153.59%	151.83%	111.86%	131.62%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Equity
Net Worth	279,892	292,398	273,645	270,506	199,290	234,501	178,163	7.81%
YoY %	-4.28%	6.85%	1.16%	35.73%	-15.02%	31.62%	-	-
Horiz. %	157.10%	164.12%	153.59%	151.83%	111.86%	131.62%	100.00%	-
NOSH	99,645	99,645	99,645	99,645	99,645	99,626	99,738	-0.01%
YoY %	0.00%	0.00%	0.00%	0.00%	0.02%	-0.11%	-	-
Horiz. %	99.91%	99.91%	99.91%	99.91%	99.91%	99.89%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Ratio Analysis
NP Margin	-11.46%	0.23%	3.88%	4.67%	5.13%	29.47%	4.26%	-
YoY %	-5,082.61%	-94.07%	-16.92%	-8.97%	-82.59%	591.78%	-	-
Horiz. %	-269.01%	5.40%	91.08%	109.62%	120.42%	691.78%	100.00%	-
ROE	-1.28%	0.02%	1.60%	1.08%	1.28%	10.70%	1.50%	-
YoY %	-6,500.00%	-98.75%	48.15%	-15.62%	-88.04%	613.33%	-	-
Horiz. %	-85.33%	1.33%	106.67%	72.00%	85.33%	713.33%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Per Share
RPS	31.36	24.60	113.63	62.75	49.81	85.45	62.90	-10.94%
YoY %	27.48%	-78.35%	81.08%	25.98%	-41.71%	35.85%	-	-
Horiz. %	49.86%	39.11%	180.65%	99.76%	79.19%	135.85%	100.00%	-
EPS	3.59	0.06	4.41	2.93	2.55	25.18	2.68	4.98%
YoY %	5,883.33%	-98.64%	50.51%	14.90%	-89.87%	839.55%	-	-
Horiz. %	133.96%	2.24%	164.55%	109.33%	95.15%	939.55%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.8089	2.9344	2.7462	2.7147	2.00	2.3538	1.7863	7.82%
YoY %	-4.28%	6.85%	1.16%	35.74%	-15.03%	31.77%	-	-
Horiz. %	157.25%	164.27%	153.74%	151.97%	111.96%	131.77%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 99,645
RPS	31.36	24.60	113.63	62.75	49.81	85.44	62.96	-10.95%
YoY %	27.48%	-78.35%	81.08%	25.98%	-41.70%	35.71%	-	-
Horiz. %	49.81%	39.07%	180.48%	99.67%	79.11%	135.71%	100.00%	-
EPS	3.59	0.06	4.41	2.93	2.55	25.18	2.68	4.98%
YoY %	5,883.33%	-98.64%	50.51%	14.90%	-89.87%	839.55%	-	-
Horiz. %	133.96%	2.24%	164.55%	109.33%	95.15%	939.55%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.8089	2.9344	2.7462	2.7147	2.00	2.3534	1.788	7.81%
YoY %	-4.28%	6.85%	1.16%	35.74%	-15.02%	31.62%	-	-
Horiz. %	157.10%	164.12%	153.59%	151.83%	111.86%	131.62%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	-
Price	1.22	1.58	1.84	1.67	1.72	1.55	1.71	-
P/RPS	3.89	6.42	1.62	2.66	3.45	1.81	2.72	6.13%
YoY %	-39.41%	296.30%	-39.10%	-22.90%	90.61%	-33.46%	-	-
Horiz. %	143.01%	236.03%	59.56%	97.79%	126.84%	66.54%	100.00%	-
P/EPS	-33.96	2,811.41	41.76	56.99	67.34	6.16	63.81	-
YoY %	-101.21%	6,632.30%	-26.72%	-15.37%	993.18%	-90.35%	-	-
Horiz. %	-53.22%	4,405.91%	65.44%	89.31%	105.53%	9.65%	100.00%	-
EY	-2.94	0.04	2.39	1.75	1.48	16.25	1.57	-
YoY %	-7,450.00%	-98.33%	36.57%	18.24%	-90.89%	935.03%	-	-
Horiz. %	-187.26%	2.55%	152.23%	111.46%	94.27%	1,035.03%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.43	0.54	0.67	0.62	0.86	0.66	0.96	-12.51%
YoY %	-20.37%	-19.40%	8.06%	-27.91%	30.30%	-31.25%	-	-
Horiz. %	44.79%	56.25%	69.79%	64.58%	89.58%	68.75%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	24/11/16	25/11/15	25/11/14	29/11/13	26/11/12	21/11/11	29/11/10	-
Price	1.12	1.51	1.60	1.80	1.68	1.58	1.73	-
P/RPS	3.57	6.14	1.41	2.87	3.37	1.85	2.75	4.44%
YoY %	-41.86%	335.46%	-50.87%	-14.84%	82.16%	-32.73%	-	-
Horiz. %	129.82%	223.27%	51.27%	104.36%	122.55%	67.27%	100.00%	-
P/EPS	-31.17	2,686.86	36.31	61.42	65.78	6.27	64.55	-
YoY %	-101.16%	7,299.78%	-40.88%	-6.63%	949.12%	-90.29%	-	-
Horiz. %	-48.29%	4,162.45%	56.25%	95.15%	101.91%	9.71%	100.00%	-
EY	-3.21	0.04	2.75	1.63	1.52	15.94	1.55	-
YoY %	-8,125.00%	-98.55%	68.71%	7.24%	-90.46%	928.39%	-	-
Horiz. %	-207.10%	2.58%	177.42%	105.16%	98.06%	1,028.39%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.40	0.51	0.58	0.66	0.84	0.67	0.97	-13.71%
YoY %	-21.57%	-12.07%	-12.12%	-21.43%	25.37%	-30.93%	-	-
Horiz. %	41.24%	52.58%	59.79%	68.04%	86.60%	69.07%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos