[KSSC] QoQ Quarter Result on 31-Dec-2022 [#4]

Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -1017.91%
YoY- -151.99%
Quarter Report
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 62,749 46,295 42,022 39,220 58,362 47,037 48,102 19.36%
PBT -3,482 154 790 -2,266 121 2,169 2,934 -
Tax -384 8 -125 427 127 -1,045 -743 -35.57%
NP -3,866 162 665 -1,839 248 1,124 2,191 -
-
NP to SH -3,903 136 630 -1,845 201 1,013 2,081 -
-
Tax Rate - -5.19% 15.82% - -104.96% 48.18% 25.32% -
Total Cost 66,615 46,133 41,357 41,059 58,114 45,913 45,911 28.13%
-
Net Worth 114,942 101,461 98,787 96,965 99,309 99,072 97,920 11.26%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 114,942 101,461 98,787 96,965 99,309 99,072 97,920 11.26%
NOSH 150,179 130,147 130,147 129,600 129,600 115,200 115,200 19.31%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -6.16% 0.35% 1.58% -4.69% 0.42% 2.39% 4.55% -
ROE -3.40% 0.13% 0.64% -1.90% 0.20% 1.02% 2.13% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 43.13 35.59 32.33 30.34 45.25 40.83 41.76 2.17%
EPS -2.68 0.10 0.48 -1.43 0.16 0.88 1.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.78 0.76 0.75 0.77 0.86 0.85 -4.75%
Adjusted Per Share Value based on latest NOSH - 129,600
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 33.87 24.99 22.68 21.17 31.50 25.39 25.96 19.38%
EPS -2.11 0.07 0.34 -1.00 0.11 0.55 1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6204 0.5476 0.5332 0.5233 0.536 0.5347 0.5285 11.26%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.19 1.28 1.39 1.44 0.645 0.66 0.755 -
P/RPS 2.76 3.60 4.30 4.75 1.43 1.62 1.81 32.44%
P/EPS -44.36 1,224.27 286.79 -100.91 413.87 75.06 41.80 -
EY -2.25 0.08 0.35 -0.99 0.24 1.33 2.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.64 1.83 1.92 0.84 0.77 0.89 42.20%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 22/11/23 23/08/23 24/05/23 23/02/23 22/11/22 29/08/22 26/05/22 -
Price 1.00 1.16 1.29 1.43 0.655 0.585 0.75 -
P/RPS 2.32 3.26 3.99 4.71 1.45 1.43 1.80 18.41%
P/EPS -37.28 1,109.50 266.16 -100.21 420.29 66.53 41.52 -
EY -2.68 0.09 0.38 -1.00 0.24 1.50 2.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.49 1.70 1.91 0.85 0.68 0.88 27.67%

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