Highlights

[KSTAR] YoY Quarter Result on 2019-09-30 [#3]

Stock [KSTAR]: K-STAR SPORTS LTD
Announcement Date 03-Dec-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     11.54%    YoY -     70.87%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 30,173 32,684 45,553 47,971 48,545 56,022 40,198 -4.67%
  YoY % -7.68% -28.25% -5.04% -1.18% -13.35% 39.37% -
  Horiz. % 75.06% 81.31% 113.32% 119.34% 120.76% 139.37% 100.00%
PBT -396 -1,744 -4,048 -8,211 -7,106 -7,100 -32,908 -52.11%
  YoY % 77.29% 56.92% 50.70% -15.55% -0.08% 78.42% -
  Horiz. % 1.20% 5.30% 12.30% 24.95% 21.59% 21.58% 100.00%
Tax -18 323 0 0 0 0 0 -
  YoY % -105.57% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -5.57% 100.00% - - - - -
NP -414 -1,421 -4,048 -8,211 -7,106 -7,100 -32,908 -51.76%
  YoY % 70.87% 64.90% 50.70% -15.55% -0.08% 78.42% -
  Horiz. % 1.26% 4.32% 12.30% 24.95% 21.59% 21.58% 100.00%
NP to SH -414 -1,421 -4,048 -8,211 -7,106 -7,100 -32,908 -51.76%
  YoY % 70.87% 64.90% 50.70% -15.55% -0.08% 78.42% -
  Horiz. % 1.26% 4.32% 12.30% 24.95% 21.59% 21.58% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 30,587 34,105 49,601 56,182 55,651 63,122 73,106 -13.51%
  YoY % -10.32% -31.24% -11.71% 0.95% -11.84% -13.66% -
  Horiz. % 41.84% 46.65% 67.85% 76.85% 76.12% 86.34% 100.00%
Net Worth 29,063 5,478,089 7,519,406 11,822,814 181,684 169,804 191,927 -26.98%
  YoY % -99.47% -27.15% -36.40% 6,407.34% 7.00% -11.53% -
  Horiz. % 15.14% 2,854.25% 3,917.83% 6,160.03% 94.66% 88.47% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 29,063 5,478,089 7,519,406 11,822,814 181,684 169,804 191,927 -26.98%
  YoY % -99.47% -27.15% -36.40% 6,407.34% 7.00% -11.53% -
  Horiz. % 15.14% 2,854.25% 3,917.83% 6,160.03% 94.66% 88.47% 100.00%
NOSH 419,381 380,952 293,040 265,980 257,416 266,359 266,455 7.85%
  YoY % 10.09% 30.00% 10.17% 3.33% -3.36% -0.04% -
  Horiz. % 157.39% 142.97% 109.98% 99.82% 96.61% 99.96% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -1.37 % -4.35 % -8.89 % -17.12 % -14.64 % -12.67 % -81.86 % -49.41%
  YoY % 68.51% 51.07% 48.07% -16.94% -15.55% 84.52% -
  Horiz. % 1.67% 5.31% 10.86% 20.91% 17.88% 15.48% 100.00%
ROE -1.42 % -0.03 % -0.05 % -0.07 % -3.91 % -4.18 % -17.15 % -33.97%
  YoY % -4,633.33% 40.00% 28.57% 98.21% 6.46% 75.63% -
  Horiz. % 8.28% 0.17% 0.29% 0.41% 22.80% 24.37% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 7.19 8.58 15.54 18.04 18.86 21.03 15.09 -11.62%
  YoY % -16.20% -44.79% -13.86% -4.35% -10.32% 39.36% -
  Horiz. % 47.65% 56.86% 102.98% 119.55% 124.98% 139.36% 100.00%
EPS -0.10 -0.37 -1.38 -3.08 -2.67 -2.66 -12.36 -55.18%
  YoY % 72.97% 73.19% 55.19% -15.36% -0.38% 78.48% -
  Horiz. % 0.81% 2.99% 11.17% 24.92% 21.60% 21.52% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0693 14.3800 25.6600 44.4500 0.7058 0.6375 0.7203 -32.30%
  YoY % -99.52% -43.96% -42.27% 6,197.82% 10.71% -11.50% -
  Horiz. % 9.62% 1,996.39% 3,562.40% 6,171.04% 97.99% 88.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 435,622
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 6.93 7.50 10.46 11.01 11.14 12.86 9.23 -4.66%
  YoY % -7.60% -28.30% -5.00% -1.17% -13.37% 39.33% -
  Horiz. % 75.08% 81.26% 113.33% 119.28% 120.69% 139.33% 100.00%
EPS -0.10 -0.33 -0.93 -1.88 -1.63 -1.63 -7.55 -51.34%
  YoY % 69.70% 64.52% 50.53% -15.34% 0.00% 78.41% -
  Horiz. % 1.32% 4.37% 12.32% 24.90% 21.59% 21.59% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0667 12.5753 17.2613 27.1401 0.4171 0.3898 0.4406 -26.99%
  YoY % -99.47% -27.15% -36.40% 6,406.86% 7.00% -11.53% -
  Horiz. % 15.14% 2,854.13% 3,917.68% 6,159.80% 94.67% 88.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.0900 0.1000 0.0700 0.0800 0.0850 0.1150 0.1350 -
P/RPS 1.25 1.17 0.45 0.44 0.45 0.55 0.89 5.82%
  YoY % 6.84% 160.00% 2.27% -2.22% -18.18% -38.20% -
  Horiz. % 140.45% 131.46% 50.56% 49.44% 50.56% 61.80% 100.00%
P/EPS -91.17 -26.81 -5.07 -2.59 -3.08 -4.31 -1.09 109.05%
  YoY % -240.06% -428.80% -95.75% 15.91% 28.54% -295.41% -
  Horiz. % 8,364.22% 2,459.63% 465.14% 237.61% 282.57% 395.41% 100.00%
EY -1.10 -3.73 -19.73 -38.59 -32.48 -23.18 -91.48 -52.12%
  YoY % 70.51% 81.09% 48.87% -18.81% -40.12% 74.66% -
  Horiz. % 1.20% 4.08% 21.57% 42.18% 35.51% 25.34% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.30 0.01 0.00 0.00 0.12 0.18 0.19 37.76%
  YoY % 12,900.00% 0.00% 0.00% 0.00% -33.33% -5.26% -
  Horiz. % 684.21% 5.26% 0.00% 0.00% 63.16% 94.74% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 03/12/19 23/11/18 17/11/17 25/11/16 12/11/15 13/11/14 25/11/13 -
Price 0.0700 0.0900 0.0700 0.0550 0.0750 0.1300 0.1300 -
P/RPS 0.97 1.05 0.45 0.30 0.40 0.62 0.86 2.03%
  YoY % -7.62% 133.33% 50.00% -25.00% -35.48% -27.91% -
  Horiz. % 112.79% 122.09% 52.33% 34.88% 46.51% 72.09% 100.00%
P/EPS -70.91 -24.13 -5.07 -1.78 -2.72 -4.88 -1.05 101.73%
  YoY % -193.87% -375.94% -184.83% 34.56% 44.26% -364.76% -
  Horiz. % 6,753.33% 2,298.10% 482.86% 169.52% 259.05% 464.76% 100.00%
EY -1.41 -4.14 -19.73 -56.13 -36.81 -20.50 -95.00 -50.41%
  YoY % 65.94% 79.02% 64.85% -52.49% -79.56% 78.42% -
  Horiz. % 1.48% 4.36% 20.77% 59.08% 38.75% 21.58% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.01 0.01 0.00 0.00 0.11 0.20 0.18 33.29%
  YoY % 10,000.00% 0.00% 0.00% 0.00% -45.00% 11.11% -
  Horiz. % 561.11% 5.56% 0.00% 0.00% 61.11% 111.11% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

226  431  477  1134 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.025-0.005 
 CAREPLS 0.365+0.13 
 SUPERMX 1.83+0.22 
 ARMADA 0.415-0.05 
 XDL 0.155-0.01 
 SAPNRG 0.26-0.01 
 OCR-PA 0.025+0.005 
 BIOHLDG 0.205+0.025 
 ESCERAM 0.34+0.08 
 LKL 0.24+0.05 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers