[KSSC] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Announcement Date
24-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -56.58%
YoY- -69.73%
Quarter Report
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 246,807 151,066 88,317 42,022 192,721 153,501 95,138 88.47%
PBT -12,145 -2,538 944 790 2,960 5,225 5,104 -
Tax -1,094 -502 -117 -125 -1,235 -1,662 -1,789 -27.89%
NP -13,239 -3,040 827 665 1,725 3,563 3,315 -
-
NP to SH -13,396 -3,139 766 630 1,451 3,295 3,094 -
-
Tax Rate - - 12.39% 15.82% 41.72% 31.81% 35.05% -
Total Cost 260,046 154,106 87,490 41,357 190,996 149,938 91,823 99.79%
-
Net Worth 108,775 114,942 101,461 98,787 96,965 99,309 99,072 6.40%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 108,775 114,942 101,461 98,787 96,965 99,309 99,072 6.40%
NOSH 150,179 150,179 130,147 130,147 129,600 129,600 115,200 19.27%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin -5.36% -2.01% 0.94% 1.58% 0.90% 2.32% 3.48% -
ROE -12.32% -2.73% 0.75% 0.64% 1.50% 3.32% 3.12% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 165.63 103.83 67.89 32.33 149.06 119.02 82.59 58.82%
EPS -8.99 -2.16 0.59 0.48 1.19 2.75 2.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.79 0.78 0.76 0.75 0.77 0.86 -10.32%
Adjusted Per Share Value based on latest NOSH - 130,147
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 133.21 81.53 47.67 22.68 104.02 82.85 51.35 88.47%
EPS -7.23 -1.69 0.41 0.34 0.78 1.78 1.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5871 0.6204 0.5476 0.5332 0.5233 0.536 0.5347 6.41%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.88 1.19 1.28 1.39 1.44 0.645 0.66 -
P/RPS 0.53 1.15 1.89 4.30 0.97 0.54 0.80 -23.94%
P/EPS -9.79 -55.16 217.36 286.79 128.31 25.25 24.57 -
EY -10.22 -1.81 0.46 0.35 0.78 3.96 4.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.51 1.64 1.83 1.92 0.84 0.77 35.05%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 22/11/23 23/08/23 24/05/23 23/02/23 22/11/22 29/08/22 -
Price 0.795 1.00 1.16 1.29 1.43 0.655 0.585 -
P/RPS 0.48 0.96 1.71 3.99 0.96 0.55 0.71 -22.91%
P/EPS -8.84 -46.35 196.99 266.16 127.42 25.64 21.78 -
EY -11.31 -2.16 0.51 0.38 0.78 3.90 4.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.27 1.49 1.70 1.91 0.85 0.68 36.84%

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