[KSSC] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 59.43%
YoY- -57.55%
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 49,473 21,714 106,589 80,076 48,875 25,174 123,219 -45.66%
PBT -288 -763 1,122 1,164 1,152 428 7,607 -
Tax -95 51 -149 44 -304 -111 -1,933 -86.65%
NP -383 -712 973 1,208 848 317 5,674 -
-
NP to SH -406 -742 954 1,183 742 233 5,452 -
-
Tax Rate - - 13.28% -3.78% 26.39% 25.93% 25.41% -
Total Cost 49,856 22,426 105,616 78,868 48,027 24,857 117,545 -43.63%
-
Net Worth 78,719 78,719 79,679 79,679 79,679 80,639 80,639 -1.59%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 78,719 78,719 79,679 79,679 79,679 80,639 80,639 -1.59%
NOSH 96,000 96,000 96,000 96,000 96,000 96,000 96,000 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -0.77% -3.28% 0.91% 1.51% 1.74% 1.26% 4.60% -
ROE -0.52% -0.94% 1.20% 1.48% 0.93% 0.29% 6.76% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 51.53 22.62 111.03 83.41 50.91 26.22 128.35 -45.66%
EPS -0.42 -0.77 0.99 1.23 0.77 0.24 5.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.82 0.83 0.83 0.83 0.84 0.84 -1.59%
Adjusted Per Share Value based on latest NOSH - 96,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 26.70 11.72 57.53 43.22 26.38 13.59 66.50 -45.66%
EPS -0.22 -0.40 0.51 0.64 0.40 0.13 2.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4249 0.4249 0.4301 0.4301 0.4301 0.4352 0.4352 -1.58%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.475 0.50 0.30 0.375 0.38 0.435 0.405 -
P/RPS 0.92 2.21 0.27 0.45 0.75 1.66 0.32 102.58%
P/EPS -112.32 -64.69 30.19 30.43 49.16 179.23 7.13 -
EY -0.89 -1.55 3.31 3.29 2.03 0.56 14.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.61 0.36 0.45 0.46 0.52 0.48 13.48%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 21/05/19 26/02/19 28/11/18 21/08/18 21/05/18 26/02/18 -
Price 0.45 0.375 0.46 0.345 0.40 0.475 0.415 -
P/RPS 0.87 1.66 0.41 0.41 0.79 1.81 0.32 95.15%
P/EPS -106.40 -48.52 46.29 28.00 51.75 195.71 7.31 -
EY -0.94 -2.06 2.16 3.57 1.93 0.51 13.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.46 0.55 0.42 0.48 0.57 0.49 8.02%

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