[KSSC] QoQ TTM Result on 30-Jun-2018 [#2]

Announcement Date
21-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 6.96%
YoY- -0.98%
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 103,129 106,589 119,841 120,214 123,637 123,219 110,276 -4.37%
PBT -126 1,065 4,805 6,542 6,194 7,548 6,110 -
Tax 14 -148 -1,067 -2,070 -1,956 -1,933 -1,430 -
NP -112 917 3,738 4,472 4,238 5,615 4,680 -
-
NP to SH -76 899 3,735 4,255 3,978 5,394 4,335 -
-
Tax Rate - 13.90% 22.21% 31.64% 31.58% 25.61% 23.40% -
Total Cost 103,241 105,672 116,103 115,742 119,399 117,604 105,596 -1.49%
-
Net Worth 78,719 79,679 79,679 79,679 80,639 80,639 77,760 0.82%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 78,719 79,679 79,679 79,679 80,639 80,639 77,760 0.82%
NOSH 96,000 96,000 96,000 96,000 96,000 96,000 96,000 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin -0.11% 0.86% 3.12% 3.72% 3.43% 4.56% 4.24% -
ROE -0.10% 1.13% 4.69% 5.34% 4.93% 6.69% 5.57% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 107.43 111.03 124.83 125.22 128.79 128.35 114.87 -4.36%
EPS -0.08 0.94 3.89 4.43 4.14 5.62 4.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.83 0.83 0.83 0.84 0.84 0.81 0.82%
Adjusted Per Share Value based on latest NOSH - 96,000
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 55.66 57.53 64.68 64.88 66.73 66.50 59.52 -4.37%
EPS -0.04 0.49 2.02 2.30 2.15 2.91 2.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4249 0.4301 0.4301 0.4301 0.4352 0.4352 0.4197 0.82%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.50 0.30 0.375 0.38 0.435 0.405 0.49 -
P/RPS 0.47 0.27 0.30 0.30 0.34 0.32 0.43 6.11%
P/EPS -631.58 32.04 9.64 8.57 10.50 7.21 10.85 -
EY -0.16 3.12 10.38 11.66 9.53 13.87 9.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.36 0.45 0.46 0.52 0.48 0.60 1.10%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 21/05/19 26/02/19 28/11/18 21/08/18 21/05/18 26/02/18 21/11/17 -
Price 0.375 0.46 0.345 0.40 0.475 0.415 0.42 -
P/RPS 0.35 0.41 0.28 0.32 0.37 0.32 0.37 -3.64%
P/EPS -473.68 49.12 8.87 9.02 11.46 7.39 9.30 -
EY -0.21 2.04 11.28 11.08 8.72 13.54 10.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.55 0.42 0.48 0.57 0.49 0.52 -7.85%

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