[KSSC] QoQ Quarter Result on 31-Dec-2018 [#4]

Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -151.82%
YoY- -108.74%
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 27,252 27,759 21,714 26,513 31,201 23,701 25,174 5.42%
PBT 749 474 -763 -43 12 668 428 45.17%
Tax -28 -146 51 -192 347 -192 -111 -60.04%
NP 721 328 -712 -235 359 476 317 72.86%
-
NP to SH 667 335 -742 -228 440 454 233 101.48%
-
Tax Rate 3.74% 30.80% - - -2,891.67% 28.74% 25.93% -
Total Cost 26,531 27,431 22,426 26,748 30,842 23,225 24,857 4.43%
-
Net Worth 79,679 78,719 78,719 79,679 79,679 79,679 80,639 -0.79%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 79,679 78,719 78,719 79,679 79,679 79,679 80,639 -0.79%
NOSH 96,000 96,000 96,000 96,000 96,000 96,000 96,000 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 2.65% 1.18% -3.28% -0.89% 1.15% 2.01% 1.26% -
ROE 0.84% 0.43% -0.94% -0.29% 0.55% 0.57% 0.29% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 28.39 28.92 22.62 27.62 32.50 24.69 26.22 5.43%
EPS 0.69 0.35 -0.77 -0.24 0.46 0.47 0.24 102.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.82 0.82 0.83 0.83 0.83 0.84 -0.79%
Adjusted Per Share Value based on latest NOSH - 96,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 14.71 14.98 11.72 14.31 16.84 12.79 13.59 5.41%
EPS 0.36 0.18 -0.40 -0.12 0.24 0.25 0.13 97.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4301 0.4249 0.4249 0.4301 0.4301 0.4301 0.4352 -0.78%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.46 0.475 0.50 0.30 0.375 0.38 0.435 -
P/RPS 1.62 1.64 2.21 1.09 1.15 1.54 1.66 -1.61%
P/EPS 66.21 136.12 -64.69 -126.32 81.82 80.35 179.23 -48.48%
EY 1.51 0.73 -1.55 -0.79 1.22 1.24 0.56 93.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.58 0.61 0.36 0.45 0.46 0.52 3.80%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 20/11/19 28/08/19 21/05/19 26/02/19 28/11/18 21/08/18 21/05/18 -
Price 0.475 0.45 0.375 0.46 0.345 0.40 0.475 -
P/RPS 1.67 1.56 1.66 1.67 1.06 1.62 1.81 -5.22%
P/EPS 68.37 128.96 -48.52 -193.68 75.27 84.58 195.71 -50.36%
EY 1.46 0.78 -2.06 -0.52 1.33 1.18 0.51 101.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.55 0.46 0.55 0.42 0.48 0.57 0.00%

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