[KSSC] QoQ TTM 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- 9.64%
YoY- -2317.11%
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 106,094 103,006 98,961 108,150 107,471 103,238 107,187 -0.67%
PBT 1,229 98 -1,265 -463 -784 417 -320 -
Tax -1,963 -1,615 -1,329 -1,295 -1,172 -315 60 -
NP -734 -1,517 -2,594 -1,758 -1,956 102 -260 99.12%
-
NP to SH -982 -1,651 -2,741 -1,837 -2,033 32 -195 192.36%
-
Tax Rate 159.72% 1,647.96% - - - 75.54% - -
Total Cost 106,828 104,523 101,555 109,908 109,427 103,136 107,447 -0.38%
-
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 -0.69% -1.47% -2.62% -1.63% -1.82% 0.10% -0.24% -
ROE -1.21% -2.12% -3.61% -2.39% -2.61% 0.04% -0.25% -
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 110.09 107.30 103.08 112.66 111.95 107.54 111.65 -0.92%
EPS -1.02 -1.72 -2.86 -1.91 -2.12 0.03 -0.20 194.82%
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 57.26 55.59 53.41 58.37 58.00 55.72 57.85 -0.67%
EPS -0.53 -0.89 -1.48 -0.99 -1.10 0.02 -0.11 183.91%
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 0.53 0.41 0.37 0.22 0.38 0.43 0.43 14.88%
P/EPS -57.41 -25.58 -13.48 -13.06 -19.83 1,380.00 -233.85 -60.62%
EY -1.74 -3.91 -7.42 -7.65 -5.04 0.07 -0.43 152.86%
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 0.61 0.43 0.62 0.35 0.33 0.44 0.40 32.31%
P/EPS -66.24 -27.04 -22.42 -20.64 -17.47 1,425.00 -221.54 -55.12%
EY -1.51 -3.70 -4.46 -4.84 -5.72 0.07 -0.45 123.31%
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