[KSSC] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Announcement Date
21-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -177.78%
YoY- -418.45%
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 107,472 76,725 49,473 21,714 106,589 80,076 48,875 68.85%
PBT -780 464 -288 -763 1,122 1,164 1,152 -
Tax -1,172 -123 -95 51 -149 44 -304 145.26%
NP -1,952 341 -383 -712 973 1,208 848 -
-
NP to SH -1,952 264 -406 -742 954 1,183 742 -
-
Tax Rate - 26.51% - - 13.28% -3.78% 26.39% -
Total Cost 109,424 76,384 49,856 22,426 105,616 78,868 48,027 72.88%
-
Net Worth 77,760 79,679 78,719 78,719 79,679 79,679 79,679 -1.60%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 77,760 79,679 78,719 78,719 79,679 79,679 79,679 -1.60%
NOSH 96,000 96,000 96,000 96,000 96,000 96,000 96,000 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -1.82% 0.44% -0.77% -3.28% 0.91% 1.51% 1.74% -
ROE -2.51% 0.33% -0.52% -0.94% 1.20% 1.48% 0.93% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 111.95 79.92 51.53 22.62 111.03 83.41 50.91 68.85%
EPS -2.12 0.28 -0.42 -0.77 0.99 1.23 0.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.83 0.82 0.82 0.83 0.83 0.83 -1.60%
Adjusted Per Share Value based on latest NOSH - 96,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 58.01 41.41 26.70 11.72 57.53 43.22 26.38 68.86%
EPS -1.05 0.14 -0.22 -0.40 0.51 0.64 0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4197 0.4301 0.4249 0.4249 0.4301 0.4301 0.4301 -1.61%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.42 0.46 0.475 0.50 0.30 0.375 0.38 -
P/RPS 0.38 0.58 0.92 2.21 0.27 0.45 0.75 -36.36%
P/EPS -20.66 167.27 -112.32 -64.69 30.19 30.43 49.16 -
EY -4.84 0.60 -0.89 -1.55 3.31 3.29 2.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.55 0.58 0.61 0.36 0.45 0.46 8.49%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 20/11/19 28/08/19 21/05/19 26/02/19 28/11/18 21/08/18 -
Price 0.37 0.475 0.45 0.375 0.46 0.345 0.40 -
P/RPS 0.33 0.59 0.87 1.66 0.41 0.41 0.79 -44.03%
P/EPS -18.20 172.73 -106.40 -48.52 46.29 28.00 51.75 -
EY -5.50 0.58 -0.94 -2.06 2.16 3.57 1.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.57 0.55 0.46 0.55 0.42 0.48 -2.78%

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