[KSSC] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -44.6%
YoY- 44.09%
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 81,926 98,946 97,750 103,760 101,068 101,906 103,586 -3.83%
PBT -1,538 -576 2,304 4,206 3,728 3,018 5,372 -
Tax -504 -190 -608 -332 -926 -766 -1,246 -13.99%
NP -2,042 -766 1,696 3,874 2,802 2,252 4,126 -
-
NP to SH -2,228 -812 1,484 3,654 2,536 1,694 3,864 -
-
Tax Rate - - 26.39% 7.89% 24.84% 25.38% 23.19% -
Total Cost 83,968 99,712 96,054 99,886 98,266 99,654 99,460 -2.78%
-
Net Worth 75,840 78,719 79,679 76,800 73,919 72,000 71,040 1.09%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 75,840 78,719 79,679 76,800 73,919 72,000 71,040 1.09%
NOSH 96,000 96,000 96,000 96,000 96,000 96,000 96,000 0.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -2.49% -0.77% 1.74% 3.73% 2.77% 2.21% 3.98% -
ROE -2.94% -1.03% 1.86% 4.76% 3.43% 2.35% 5.44% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 85.34 103.07 101.82 108.08 105.28 106.15 107.90 -3.83%
EPS -2.32 -0.84 1.54 3.80 2.64 1.76 4.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.82 0.83 0.80 0.77 0.75 0.74 1.09%
Adjusted Per Share Value based on latest NOSH - 96,000
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 44.22 53.40 52.76 56.00 54.55 55.00 55.91 -3.83%
EPS -1.20 -0.44 0.80 1.97 1.37 0.91 2.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4093 0.4249 0.4301 0.4145 0.399 0.3886 0.3834 1.09%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.385 0.475 0.38 0.55 0.37 0.485 0.605 -
P/RPS 0.45 0.46 0.37 0.51 0.35 0.46 0.56 -3.57%
P/EPS -16.59 -56.16 24.58 14.45 14.01 27.49 15.03 -
EY -6.03 -1.78 4.07 6.92 7.14 3.64 6.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.58 0.46 0.69 0.48 0.65 0.82 -8.21%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 24/08/20 28/08/19 21/08/18 29/08/17 22/08/16 20/08/15 25/08/14 -
Price 0.64 0.45 0.40 0.525 0.385 0.405 0.61 -
P/RPS 0.75 0.44 0.39 0.49 0.37 0.38 0.57 4.67%
P/EPS -27.58 -53.20 25.88 13.79 14.57 22.95 15.16 -
EY -3.63 -1.88 3.86 7.25 6.86 4.36 6.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.55 0.48 0.66 0.50 0.54 0.82 -0.20%

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