[KSSC] YoY Annualized Quarter Result on 31-Mar-2016 [#1]

Announcement Date
31-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -64.61%
YoY- -82.73%
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 86,856 100,696 99,024 91,660 123,744 84,232 83,996 0.55%
PBT -3,052 1,712 7,128 1,292 6,320 2,108 2,436 -
Tax 204 -444 -352 -288 -1,564 -320 -556 -
NP -2,848 1,268 6,776 1,004 4,756 1,788 1,880 -
-
NP to SH -2,968 932 6,596 664 3,844 1,928 1,952 -
-
Tax Rate - 25.93% 4.94% 22.29% 24.75% 15.18% 22.82% -
Total Cost 89,704 99,428 92,248 90,656 118,988 82,444 82,116 1.48%
-
Net Worth 78,719 80,639 77,760 72,959 73,919 72,959 60,479 4.48%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 78,719 80,639 77,760 72,959 73,919 72,959 60,479 4.48%
NOSH 96,000 96,000 96,000 96,000 96,000 96,000 96,000 0.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -3.28% 1.26% 6.84% 1.10% 3.84% 2.12% 2.24% -
ROE -3.77% 1.16% 8.48% 0.91% 5.20% 2.64% 3.23% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 90.48 104.89 103.15 95.48 128.90 87.74 87.50 0.55%
EPS -3.08 0.96 6.88 0.68 4.00 2.00 2.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.84 0.81 0.76 0.77 0.76 0.63 4.48%
Adjusted Per Share Value based on latest NOSH - 96,000
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 46.88 54.35 53.45 49.47 66.79 45.46 45.33 0.56%
EPS -1.60 0.50 3.56 0.36 2.07 1.04 1.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4249 0.4352 0.4197 0.3938 0.399 0.3938 0.3264 4.49%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.50 0.435 0.45 0.38 0.51 0.54 0.345 -
P/RPS 0.55 0.41 0.44 0.40 0.40 0.62 0.39 5.89%
P/EPS -16.17 44.81 6.55 54.94 12.74 26.89 16.97 -
EY -6.18 2.23 15.27 1.82 7.85 3.72 5.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.52 0.56 0.50 0.66 0.71 0.55 1.73%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 21/05/19 21/05/18 31/05/17 31/05/16 21/05/15 20/05/14 23/05/13 -
Price 0.375 0.475 0.505 0.375 0.515 0.685 0.36 -
P/RPS 0.41 0.45 0.49 0.39 0.40 0.78 0.41 0.00%
P/EPS -12.13 48.93 7.35 54.22 12.86 34.11 17.70 -
EY -8.24 2.04 13.61 1.84 7.78 2.93 5.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.57 0.62 0.49 0.67 0.90 0.57 -3.50%

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