[KSSC] QoQ Cumulative 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- -839.39%
YoY- -304.61%
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 72,260 40,963 22,393 107,472 76,725 49,473 21,714 122.40%
PBT 1,343 -769 -442 -780 464 -288 -763 -
Tax -566 -252 -72 -1,172 -123 -95 51 -
NP 777 -1,021 -514 -1,952 341 -383 -712 -
-
NP to SH 644 -1,114 -546 -1,952 264 -406 -742 -
-
Tax Rate 42.14% - - - 26.51% - - -
Total Cost 71,483 41,984 22,907 109,424 76,384 49,856 22,426 116.13%
-
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 0.83% -1.47% -0.71% -2.51% 0.33% -0.52% -0.94% -
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 75.27 42.67 23.33 111.95 79.92 51.53 22.62 122.40%
EPS 0.67 -1.16 -0.57 -2.12 0.28 -0.42 -0.77 -
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 39.00 22.11 12.09 58.01 41.41 26.70 11.72 122.40%
EPS 0.35 -0.60 -0.29 -1.05 0.14 -0.22 -0.40 -
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 0.58 0.90 1.07 0.38 0.58 0.92 2.21 -58.90%
P/EPS 65.59 -33.18 -43.96 -20.66 167.27 -112.32 -64.69 -
EY 1.52 -3.01 -2.28 -4.84 0.60 -0.89 -1.55 -
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 0.62 1.50 1.69 0.33 0.59 0.87 1.66 -48.04%
P/EPS 69.32 -55.15 -69.45 -18.20 172.73 -106.40 -48.52 -
EY 1.44 -1.81 -1.44 -5.50 0.58 -0.94 -2.06 -
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