[KSSC] QoQ TTM Result on 30-Jun-2020 [#2]

Announcement Date
24-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -49.21%
YoY- -1305.64%
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 118,989 106,094 103,006 98,961 108,150 107,471 103,238 9.91%
PBT 4,081 1,229 98 -1,265 -463 -784 417 356.89%
Tax -2,661 -1,963 -1,615 -1,329 -1,295 -1,172 -315 314.24%
NP 1,420 -734 -1,517 -2,594 -1,758 -1,956 102 477.78%
-
NP to SH 1,092 -982 -1,651 -2,741 -1,837 -2,033 32 949.82%
-
Tax Rate 65.20% 159.72% 1,647.96% - - - 75.54% -
Total Cost 117,569 106,828 104,523 101,555 109,908 109,427 103,136 9.11%
-
Net Worth 88,505 80,950 77,760 75,840 76,800 77,760 79,679 7.24%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 88,505 80,950 77,760 75,840 76,800 77,760 79,679 7.24%
NOSH 115,200 103,950 96,000 96,000 96,000 96,000 96,000 12.91%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 1.19% -0.69% -1.47% -2.62% -1.63% -1.82% 0.10% -
ROE 1.23% -1.21% -2.12% -3.61% -2.39% -2.61% 0.04% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 103.52 110.09 107.30 103.08 112.66 111.95 107.54 -2.50%
EPS 0.95 -1.02 -1.72 -2.86 -1.91 -2.12 0.03 898.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.84 0.81 0.79 0.80 0.81 0.83 -4.87%
Adjusted Per Share Value based on latest NOSH - 96,000
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 64.22 57.26 55.59 53.41 58.37 58.00 55.72 9.91%
EPS 0.59 -0.53 -0.89 -1.48 -0.99 -1.10 0.02 852.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4777 0.4369 0.4197 0.4093 0.4145 0.4197 0.4301 7.24%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.625 0.585 0.44 0.385 0.25 0.42 0.46 -
P/RPS 0.60 0.53 0.41 0.37 0.22 0.38 0.43 24.84%
P/EPS 65.79 -57.41 -25.58 -13.48 -13.06 -19.83 1,380.00 -86.82%
EY 1.52 -1.74 -3.91 -7.42 -7.65 -5.04 0.07 676.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.70 0.54 0.49 0.31 0.52 0.55 29.41%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 25/05/21 25/02/21 24/11/20 24/08/20 24/06/20 26/02/20 20/11/19 -
Price 0.70 0.675 0.465 0.64 0.395 0.37 0.475 -
P/RPS 0.68 0.61 0.43 0.62 0.35 0.33 0.44 33.63%
P/EPS 73.68 -66.24 -27.04 -22.42 -20.64 -17.47 1,425.00 -86.09%
EY 1.36 -1.51 -3.70 -4.46 -4.84 -5.72 0.07 621.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.80 0.57 0.81 0.49 0.46 0.57 36.55%

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