[KSSC] QoQ Quarter Result on 30-Sep-2024 [#3]

Announcement Date
27-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- -25.93%
YoY- 128.54%
Quarter Report
View:
Show?
Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 62,952 71,311 96,412 95,741 62,749 46,295 42,022 30.82%
PBT 1,732 2,494 1,765 -9,607 -3,482 154 790 68.52%
Tax -590 -864 -639 -592 -384 8 -125 180.58%
NP 1,142 1,630 1,126 -10,199 -3,866 162 665 43.26%
-
NP to SH 1,114 1,504 1,011 -10,209 -3,903 136 630 46.07%
-
Tax Rate 34.06% 34.64% 36.20% - - -5.19% 15.82% -
Total Cost 61,810 69,681 95,286 105,940 66,615 46,133 41,357 30.62%
-
Net Worth 130,546 109,672 109,640 108,775 114,942 101,461 98,787 20.36%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 130,546 109,672 109,640 108,775 114,942 101,461 98,787 20.36%
NOSH 174,062 150,279 150,279 150,179 150,179 130,147 130,147 21.32%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 1.81% 2.29% 1.17% -10.65% -6.16% 0.35% 1.58% -
ROE 0.85% 1.37% 0.92% -9.39% -3.40% 0.13% 0.64% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 36.17 47.47 64.19 64.25 43.13 35.59 32.33 7.74%
EPS 0.64 1.00 0.67 -6.85 -2.68 0.10 0.48 21.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.73 0.73 0.73 0.79 0.78 0.76 -0.87%
Adjusted Per Share Value based on latest NOSH - 174,062
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 36.17 40.97 55.39 55.00 36.05 26.60 24.14 30.84%
EPS 0.64 0.86 0.58 -5.87 -2.24 0.08 0.36 46.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.6301 0.6299 0.6249 0.6604 0.5829 0.5675 20.36%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.835 0.93 0.85 0.88 1.19 1.28 1.39 -
P/RPS 2.31 1.96 1.32 1.37 2.76 3.60 4.30 -33.84%
P/EPS 130.47 92.90 126.27 -12.84 -44.36 1,224.27 286.79 -40.76%
EY 0.77 1.08 0.79 -7.79 -2.25 0.08 0.35 68.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.27 1.16 1.21 1.51 1.64 1.83 -28.27%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 27/11/24 20/08/24 29/05/24 28/02/24 22/11/23 23/08/23 24/05/23 -
Price 0.87 0.905 1.00 0.795 1.00 1.16 1.29 -
P/RPS 2.41 1.91 1.56 1.24 2.32 3.26 3.99 -28.47%
P/EPS 135.94 90.40 148.56 -11.60 -37.28 1,109.50 266.16 -36.02%
EY 0.74 1.11 0.67 -8.62 -2.68 0.09 0.38 55.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.24 1.37 1.09 1.27 1.49 1.70 -22.43%

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