[KSSC] QoQ Quarter Result on 31-Mar-2016 [#1]

Announcement Date
31-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -73.94%
YoY- -82.73%
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 26,822 24,820 27,619 22,915 24,208 21,802 20,016 21.43%
PBT 2,259 1,226 1,541 323 875 490 -71 -
Tax -608 -308 -391 -72 -207 -121 8 -
NP 1,651 918 1,150 251 668 369 -63 -
-
NP to SH 1,549 922 1,102 166 637 391 -114 -
-
Tax Rate 26.91% 25.12% 25.37% 22.29% 23.66% 24.69% - -
Total Cost 25,171 23,902 26,469 22,664 23,540 21,433 20,079 16.18%
-
Net Worth 75,840 74,879 73,919 72,959 72,959 72,959 72,000 3.50%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 75,840 74,879 73,919 72,959 72,959 72,959 72,000 3.50%
NOSH 96,000 96,000 96,000 96,000 96,000 96,000 96,000 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 6.16% 3.70% 4.16% 1.10% 2.76% 1.69% -0.31% -
ROE 2.04% 1.23% 1.49% 0.23% 0.87% 0.54% -0.16% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 27.94 25.85 28.77 23.87 25.22 22.71 20.85 21.43%
EPS 1.61 0.96 1.15 0.17 0.66 0.41 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.78 0.77 0.76 0.76 0.76 0.75 3.50%
Adjusted Per Share Value based on latest NOSH - 96,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 14.48 13.40 14.91 12.37 13.07 11.77 10.80 21.48%
EPS 0.84 0.50 0.59 0.09 0.34 0.21 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4093 0.4041 0.399 0.3938 0.3938 0.3938 0.3886 3.50%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.385 0.45 0.37 0.38 0.39 0.435 0.485 -
P/RPS 1.38 1.74 1.29 1.59 1.55 1.92 2.33 -29.36%
P/EPS 23.86 46.85 32.23 219.76 58.78 106.80 -408.42 -
EY 4.19 2.13 3.10 0.46 1.70 0.94 -0.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.58 0.48 0.50 0.51 0.57 0.65 -17.09%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 21/11/16 22/08/16 31/05/16 24/02/16 17/11/15 20/08/15 -
Price 0.42 0.425 0.385 0.375 0.38 0.46 0.405 -
P/RPS 1.50 1.64 1.34 1.57 1.51 2.03 1.94 -15.69%
P/EPS 26.03 44.25 33.54 216.87 57.27 112.94 -341.05 -
EY 3.84 2.26 2.98 0.46 1.75 0.89 -0.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.54 0.50 0.49 0.50 0.61 0.54 -1.23%

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