[KSSC] QoQ TTM Result on 31-Dec-2018 [#4]

Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -75.93%
YoY- -83.33%
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 103,238 107,187 103,129 106,589 119,841 120,214 123,637 -11.31%
PBT 417 -320 -126 1,065 4,805 6,542 6,194 -83.42%
Tax -315 60 14 -148 -1,067 -2,070 -1,956 -70.36%
NP 102 -260 -112 917 3,738 4,472 4,238 -91.64%
-
NP to SH 32 -195 -76 899 3,735 4,255 3,978 -95.97%
-
Tax Rate 75.54% - - 13.90% 22.21% 31.64% 31.58% -
Total Cost 103,136 107,447 103,241 105,672 116,103 115,742 119,399 -9.29%
-
Net Worth 79,679 78,719 78,719 79,679 79,679 79,679 80,639 -0.79%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 79,679 78,719 78,719 79,679 79,679 79,679 80,639 -0.79%
NOSH 96,000 96,000 96,000 96,000 96,000 96,000 96,000 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 0.10% -0.24% -0.11% 0.86% 3.12% 3.72% 3.43% -
ROE 0.04% -0.25% -0.10% 1.13% 4.69% 5.34% 4.93% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 107.54 111.65 107.43 111.03 124.83 125.22 128.79 -11.31%
EPS 0.03 -0.20 -0.08 0.94 3.89 4.43 4.14 -96.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.82 0.82 0.83 0.83 0.83 0.84 -0.79%
Adjusted Per Share Value based on latest NOSH - 96,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 55.72 57.85 55.66 57.53 64.68 64.88 66.73 -11.31%
EPS 0.02 -0.11 -0.04 0.49 2.02 2.30 2.15 -95.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4301 0.4249 0.4249 0.4301 0.4301 0.4301 0.4352 -0.78%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.46 0.475 0.50 0.30 0.375 0.38 0.435 -
P/RPS 0.43 0.43 0.47 0.27 0.30 0.30 0.34 16.93%
P/EPS 1,380.00 -233.85 -631.58 32.04 9.64 8.57 10.50 2477.33%
EY 0.07 -0.43 -0.16 3.12 10.38 11.66 9.53 -96.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.58 0.61 0.36 0.45 0.46 0.52 3.80%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 20/11/19 28/08/19 21/05/19 26/02/19 28/11/18 21/08/18 21/05/18 -
Price 0.475 0.45 0.375 0.46 0.345 0.40 0.475 -
P/RPS 0.44 0.40 0.35 0.41 0.28 0.32 0.37 12.23%
P/EPS 1,425.00 -221.54 -473.68 49.12 8.87 9.02 11.46 2383.96%
EY 0.07 -0.45 -0.21 2.04 11.28 11.08 8.72 -95.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.55 0.46 0.55 0.42 0.48 0.57 0.00%

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