[KSSC] QoQ Quarter Result on 31-Mar-2020 [#1]

Announcement Date
24-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 76.19%
YoY- 26.42%
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 33,834 31,297 18,570 22,393 30,746 27,252 27,759 14.03%
PBT -113 2,112 -328 -442 -1,244 749 474 -
Tax -1,397 -314 -180 -72 -1,049 -28 -146 347.63%
NP -1,510 1,798 -508 -514 -2,293 721 328 -
-
NP to SH -1,624 1,757 -569 -546 -2,293 667 335 -
-
Tax Rate - 14.87% - - - 3.74% 30.80% -
Total Cost 35,344 29,499 19,078 22,907 33,039 26,531 27,431 18.31%
-
Net Worth 80,950 77,760 75,840 76,800 77,760 79,679 78,719 1.87%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 80,950 77,760 75,840 76,800 77,760 79,679 78,719 1.87%
NOSH 103,950 96,000 96,000 96,000 96,000 96,000 96,000 5.42%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -4.46% 5.74% -2.74% -2.30% -7.46% 2.65% 1.18% -
ROE -2.01% 2.26% -0.75% -0.71% -2.95% 0.84% 0.43% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 35.11 32.60 19.34 23.33 32.03 28.39 28.92 13.73%
EPS -1.69 1.83 -0.59 -0.57 -2.40 0.69 0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.81 0.79 0.80 0.81 0.83 0.82 1.61%
Adjusted Per Share Value based on latest NOSH - 96,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 18.26 16.89 10.02 12.09 16.59 14.71 14.98 14.04%
EPS -0.88 0.95 -0.31 -0.29 -1.24 0.36 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4369 0.4197 0.4093 0.4145 0.4197 0.4301 0.4249 1.86%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.585 0.44 0.385 0.25 0.42 0.46 0.475 -
P/RPS 1.67 1.35 1.99 1.07 1.31 1.62 1.64 1.21%
P/EPS -34.71 24.04 -64.96 -43.96 -17.58 66.21 136.12 -
EY -2.88 4.16 -1.54 -2.28 -5.69 1.51 0.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.54 0.49 0.31 0.52 0.55 0.58 13.29%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 24/11/20 24/08/20 24/06/20 26/02/20 20/11/19 28/08/19 -
Price 0.675 0.465 0.64 0.395 0.37 0.475 0.45 -
P/RPS 1.92 1.43 3.31 1.69 1.16 1.67 1.56 14.77%
P/EPS -40.06 25.41 -107.98 -69.45 -15.49 68.37 128.96 -
EY -2.50 3.94 -0.93 -1.44 -6.46 1.46 0.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.57 0.81 0.49 0.46 0.57 0.55 28.23%

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