[KSSC] QoQ Quarter Result on 30-Sep-2019 [#3]

Announcement Date
20-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 99.1%
YoY- 51.59%
View:
Show?
Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 18,570 22,393 30,746 27,252 27,759 21,714 26,513 -21.14%
PBT -328 -442 -1,244 749 474 -763 -43 287.97%
Tax -180 -72 -1,049 -28 -146 51 -192 -4.21%
NP -508 -514 -2,293 721 328 -712 -235 67.26%
-
NP to SH -569 -546 -2,293 667 335 -742 -228 84.08%
-
Tax Rate - - - 3.74% 30.80% - - -
Total Cost 19,078 22,907 33,039 26,531 27,431 22,426 26,748 -20.18%
-
Net Worth 75,840 76,800 77,760 79,679 78,719 78,719 79,679 -3.24%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 75,840 76,800 77,760 79,679 78,719 78,719 79,679 -3.24%
NOSH 96,000 96,000 96,000 96,000 96,000 96,000 96,000 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -2.74% -2.30% -7.46% 2.65% 1.18% -3.28% -0.89% -
ROE -0.75% -0.71% -2.95% 0.84% 0.43% -0.94% -0.29% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 19.34 23.33 32.03 28.39 28.92 22.62 27.62 -21.16%
EPS -0.59 -0.57 -2.40 0.69 0.35 -0.77 -0.24 82.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.80 0.81 0.83 0.82 0.82 0.83 -3.24%
Adjusted Per Share Value based on latest NOSH - 96,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 10.02 12.09 16.59 14.71 14.98 11.72 14.31 -21.16%
EPS -0.31 -0.29 -1.24 0.36 0.18 -0.40 -0.12 88.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4093 0.4145 0.4197 0.4301 0.4249 0.4249 0.4301 -3.25%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.385 0.25 0.42 0.46 0.475 0.50 0.30 -
P/RPS 1.99 1.07 1.31 1.62 1.64 2.21 1.09 49.43%
P/EPS -64.96 -43.96 -17.58 66.21 136.12 -64.69 -126.32 -35.83%
EY -1.54 -2.28 -5.69 1.51 0.73 -1.55 -0.79 56.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.31 0.52 0.55 0.58 0.61 0.36 22.84%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 24/08/20 24/06/20 26/02/20 20/11/19 28/08/19 21/05/19 26/02/19 -
Price 0.64 0.395 0.37 0.475 0.45 0.375 0.46 -
P/RPS 3.31 1.69 1.16 1.67 1.56 1.66 1.67 57.85%
P/EPS -107.98 -69.45 -15.49 68.37 128.96 -48.52 -193.68 -32.28%
EY -0.93 -1.44 -6.46 1.46 0.78 -2.06 -0.52 47.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.49 0.46 0.57 0.55 0.46 0.55 29.47%

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