[KPSCB] QoQ Quarter Result on 30-Jun-2021 [#2]

Announcement Date
29-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -24.9%
YoY- 212.26%
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 195,726 207,631 81,801 174,139 193,463 216,478 191,977 1.29%
PBT 5,462 12,532 -833 2,500 3,619 -7,728 2,548 66.32%
Tax -1,246 -2,111 -53 -667 -1,158 -2,624 -601 62.66%
NP 4,216 10,421 -886 1,833 2,461 -10,352 1,947 67.45%
-
NP to SH 4,216 10,419 -856 1,831 2,438 -9,769 1,947 67.45%
-
Tax Rate 22.81% 16.84% - 26.68% 32.00% - 23.59% -
Total Cost 191,510 197,210 82,687 172,306 191,002 226,830 190,030 0.51%
-
Net Worth 279,393 273,480 264,610 264,610 263,132 263,132 272,001 1.80%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 279,393 273,480 264,610 264,610 263,132 263,132 272,001 1.80%
NOSH 147,827 147,827 147,827 147,827 147,827 147,827 147,827 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 2.15% 5.02% -1.08% 1.05% 1.27% -4.78% 1.01% -
ROE 1.51% 3.81% -0.32% 0.69% 0.93% -3.71% 0.72% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 132.40 140.46 55.34 117.80 130.87 146.44 129.87 1.29%
EPS 2.85 7.05 -0.58 1.24 1.65 -6.61 1.32 67.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.85 1.79 1.79 1.78 1.78 1.84 1.80%
Adjusted Per Share Value based on latest NOSH - 147,827
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 120.37 127.69 50.31 107.09 118.97 133.13 118.06 1.30%
EPS 2.59 6.41 -0.53 1.13 1.50 -6.01 1.20 67.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7182 1.6818 1.6273 1.6273 1.6182 1.6182 1.6727 1.80%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.60 0.535 0.53 0.52 0.58 0.505 0.44 -
P/RPS 0.45 0.38 0.96 0.44 0.44 0.34 0.34 20.56%
P/EPS 21.04 7.59 -91.53 41.98 35.17 -7.64 33.41 -26.55%
EY 4.75 13.17 -1.09 2.38 2.84 -13.09 2.99 36.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.29 0.30 0.29 0.33 0.28 0.24 21.16%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 03/06/22 25/02/22 29/11/21 29/09/21 25/05/21 26/03/21 27/11/20 -
Price 0.62 0.56 0.545 0.53 0.565 0.605 0.48 -
P/RPS 0.47 0.40 0.98 0.45 0.43 0.41 0.37 17.30%
P/EPS 21.74 7.95 -94.12 42.79 34.26 -9.16 36.44 -29.15%
EY 4.60 12.59 -1.06 2.34 2.92 -10.92 2.74 41.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.30 0.30 0.30 0.32 0.34 0.26 17.24%

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