[KSSC] YoY TTM Result on 30-Jun-2020 [#2]

Announcement Date
24-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -49.21%
YoY- -1305.64%
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 185,899 170,583 141,619 98,961 107,187 120,214 103,522 10.24%
PBT -1,201 12,589 9,502 -1,265 -320 6,542 5,587 -
Tax 437 -3,958 -3,422 -1,329 60 -2,070 -1,082 -
NP -764 8,631 6,080 -2,594 -260 4,472 4,505 -
-
NP to SH -878 8,247 5,734 -2,741 -195 4,255 4,297 -
-
Tax Rate - 31.44% 36.01% - - 31.64% 19.37% -
Total Cost 186,663 161,952 135,539 101,555 107,447 115,742 99,017 11.14%
-
Net Worth 101,461 99,072 91,953 75,840 78,719 79,679 76,800 4.74%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - 11 - - - - -
Div Payout % - - 0.20% - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 101,461 99,072 91,953 75,840 78,719 79,679 76,800 4.74%
NOSH 130,147 115,200 115,200 96,000 96,000 96,000 96,000 5.20%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin -0.41% 5.06% 4.29% -2.62% -0.24% 3.72% 4.35% -
ROE -0.87% 8.32% 6.24% -3.61% -0.25% 5.34% 5.60% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 142.91 148.08 123.21 103.08 111.65 125.22 107.84 4.80%
EPS -0.67 7.16 4.99 -2.86 -0.20 4.43 4.48 -
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.86 0.80 0.79 0.82 0.83 0.80 -0.42%
Adjusted Per Share Value based on latest NOSH - 96,000
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 100.33 92.07 76.44 53.41 57.85 64.88 55.87 10.24%
EPS -0.47 4.45 3.09 -1.48 -0.11 2.30 2.32 -
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.5476 0.5347 0.4963 0.4093 0.4249 0.4301 0.4145 4.74%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 1.28 0.66 1.34 0.385 0.475 0.38 0.55 -
P/RPS 0.90 0.45 1.09 0.37 0.43 0.30 0.51 9.92%
P/EPS -189.64 9.22 26.86 -13.48 -233.85 8.57 12.29 -
EY -0.53 10.85 3.72 -7.42 -0.43 11.66 8.14 -
DY 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 0.77 1.68 0.49 0.58 0.46 0.69 15.51%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 23/08/23 29/08/22 25/08/21 24/08/20 28/08/19 21/08/18 29/08/17 -
Price 1.16 0.585 0.805 0.64 0.45 0.40 0.525 -
P/RPS 0.81 0.40 0.65 0.62 0.40 0.32 0.49 8.73%
P/EPS -171.86 8.17 16.14 -22.42 -221.54 9.02 11.73 -
EY -0.58 12.24 6.20 -4.46 -0.45 11.08 8.53 -
DY 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 0.68 1.01 0.81 0.55 0.48 0.66 14.52%

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