[KSSC] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -654.55%
YoY- -304.61%
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 96,346 81,926 89,572 107,472 102,300 98,946 86,856 7.13%
PBT 1,790 -1,538 -1,768 -780 618 -576 -3,052 -
Tax -754 -504 -288 -1,172 -164 -190 204 -
NP 1,036 -2,042 -2,056 -1,952 454 -766 -2,848 -
-
NP to SH 858 -2,228 -2,184 -1,952 352 -812 -2,968 -
-
Tax Rate 42.12% - - - 26.54% - - -
Total Cost 95,310 83,968 91,628 109,424 101,845 99,712 89,704 4.11%
-
Net Worth 77,760 75,840 76,800 77,760 79,679 78,719 78,719 -0.81%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 77,760 75,840 76,800 77,760 79,679 78,719 78,719 -0.81%
NOSH 96,000 96,000 96,000 96,000 96,000 96,000 96,000 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 1.08% -2.49% -2.30% -1.82% 0.44% -0.77% -3.28% -
ROE 1.10% -2.94% -2.84% -2.51% 0.44% -1.03% -3.77% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 100.36 85.34 93.30 111.95 106.56 103.07 90.48 7.13%
EPS 0.89 -2.32 -2.28 -2.12 0.37 -0.84 -3.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.79 0.80 0.81 0.83 0.82 0.82 -0.81%
Adjusted Per Share Value based on latest NOSH - 96,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 52.00 44.22 48.34 58.01 55.21 53.40 46.88 7.13%
EPS 0.46 -1.20 -1.18 -1.05 0.19 -0.44 -1.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4197 0.4093 0.4145 0.4197 0.4301 0.4249 0.4249 -0.81%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.44 0.385 0.25 0.42 0.46 0.475 0.50 -
P/RPS 0.44 0.45 0.27 0.38 0.43 0.46 0.55 -13.78%
P/EPS 49.19 -16.59 -10.99 -20.66 125.45 -56.16 -16.17 -
EY 2.03 -6.03 -9.10 -4.84 0.80 -1.78 -6.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.49 0.31 0.52 0.55 0.58 0.61 -7.78%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 24/11/20 24/08/20 24/06/20 26/02/20 20/11/19 28/08/19 21/05/19 -
Price 0.465 0.64 0.395 0.37 0.475 0.45 0.375 -
P/RPS 0.46 0.75 0.42 0.33 0.45 0.44 0.41 7.95%
P/EPS 51.99 -27.58 -17.36 -18.20 129.55 -53.20 -12.13 -
EY 1.92 -3.63 -5.76 -5.50 0.77 -1.88 -8.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.81 0.49 0.46 0.57 0.55 0.46 15.32%

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