[KSSC] YoY Quarter Result on 30-Sep-2011 [#3]

Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -53.22%
YoY- -65.07%
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 26,378 21,781 22,751 17,197 23,248 3.20%
PBT 3,029 11,442 667 1,012 2,413 5.84%
Tax -696 -135 -214 -346 -635 2.31%
NP 2,333 11,307 453 666 1,778 7.02%
-
NP to SH 1,950 11,297 441 611 1,749 2.75%
-
Tax Rate 22.98% 1.18% 32.08% 34.19% 26.32% -
Total Cost 24,045 10,474 22,298 16,531 21,470 2.87%
-
Net Worth 72,959 72,000 59,520 60,188 47,290 11.44%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 72,959 72,000 59,520 60,188 47,290 11.44%
NOSH 96,000 96,000 96,000 91,194 75,064 6.33%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 8.84% 51.91% 1.99% 3.87% 7.65% -
ROE 2.67% 15.69% 0.74% 1.02% 3.70% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 27.48 22.69 23.70 18.86 30.97 -2.94%
EPS 2.03 11.77 0.46 0.67 2.33 -3.38%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.75 0.62 0.66 0.63 4.79%
Adjusted Per Share Value based on latest NOSH - 91,194
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 14.24 11.76 12.28 9.28 12.55 3.20%
EPS 1.05 6.10 0.24 0.33 0.94 2.80%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3938 0.3886 0.3212 0.3249 0.2552 11.44%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 - -
Price 0.755 0.36 0.32 0.40 0.00 -
P/RPS 2.75 1.59 1.35 2.12 0.00 -
P/EPS 37.17 3.06 69.66 59.70 0.00 -
EY 2.69 32.69 1.44 1.68 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.48 0.52 0.61 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 20/11/14 19/11/13 20/11/12 21/11/11 14/01/11 -
Price 0.65 0.30 0.35 0.39 0.00 -
P/RPS 2.37 1.32 1.48 2.07 0.00 -
P/EPS 32.00 2.55 76.19 58.21 0.00 -
EY 3.13 39.23 1.31 1.72 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.40 0.56 0.59 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