[KSSC] YoY TTM Result on 30-Jun-2022 [#2]

Announcement Date
29-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -27.06%
YoY- 43.83%
Quarter Report
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 326,213 185,899 170,583 141,619 98,961 107,187 120,214 18.08%
PBT -8,830 -1,201 12,589 9,502 -1,265 -320 6,542 -
Tax -2,479 437 -3,958 -3,422 -1,329 60 -2,070 3.04%
NP -11,309 -764 8,631 6,080 -2,594 -260 4,472 -
-
NP to SH -11,597 -878 8,247 5,734 -2,741 -195 4,255 -
-
Tax Rate - - 31.44% 36.01% - - 31.64% -
Total Cost 337,522 186,663 161,952 135,539 101,555 107,447 115,742 19.50%
-
Net Worth 109,672 101,461 99,072 91,953 75,840 78,719 79,679 5.46%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - 11 - - - -
Div Payout % - - - 0.20% - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 109,672 101,461 99,072 91,953 75,840 78,719 79,679 5.46%
NOSH 150,279 130,147 115,200 115,200 96,000 96,000 96,000 7.74%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin -3.47% -0.41% 5.06% 4.29% -2.62% -0.24% 3.72% -
ROE -10.57% -0.87% 8.32% 6.24% -3.61% -0.25% 5.34% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 217.13 142.91 148.08 123.21 103.08 111.65 125.22 9.59%
EPS -7.72 -0.67 7.16 4.99 -2.86 -0.20 4.43 -
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 0.73 0.78 0.86 0.80 0.79 0.82 0.83 -2.11%
Adjusted Per Share Value based on latest NOSH - 115,200
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 176.07 100.33 92.07 76.44 53.41 57.85 64.88 18.08%
EPS -6.26 -0.47 4.45 3.09 -1.48 -0.11 2.30 -
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 0.5919 0.5476 0.5347 0.4963 0.4093 0.4249 0.4301 5.46%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.93 1.28 0.66 1.34 0.385 0.475 0.38 -
P/RPS 0.43 0.90 0.45 1.09 0.37 0.43 0.30 6.17%
P/EPS -12.05 -189.64 9.22 26.86 -13.48 -233.85 8.57 -
EY -8.30 -0.53 10.85 3.72 -7.42 -0.43 11.66 -
DY 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
P/NAPS 1.27 1.64 0.77 1.68 0.49 0.58 0.46 18.42%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 20/08/24 23/08/23 29/08/22 25/08/21 24/08/20 28/08/19 21/08/18 -
Price 0.905 1.16 0.585 0.805 0.64 0.45 0.40 -
P/RPS 0.42 0.81 0.40 0.65 0.62 0.40 0.32 4.63%
P/EPS -11.72 -171.86 8.17 16.14 -22.42 -221.54 9.02 -
EY -8.53 -0.58 12.24 6.20 -4.46 -0.45 11.08 -
DY 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
P/NAPS 1.24 1.49 0.68 1.01 0.81 0.55 0.48 17.12%

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