[KGROUP] QoQ Annualized Quarter Result on 30-Sep-2018 [#2]

Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- 35.89%
YoY- 49.72%
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 26,392 44,301 40,162 38,088 37,840 27,872 28,745 -5.54%
PBT -15,432 -8,102 -7,321 -8,700 -13,212 -9,283 -10,960 25.70%
Tax 0 440 0 0 0 -164 17 -
NP -15,432 -7,662 -7,321 -8,700 -13,212 -9,447 -10,942 25.84%
-
NP to SH -13,992 -6,999 -7,117 -8,840 -13,788 -9,601 -11,401 14.67%
-
Tax Rate - - - - - - - -
Total Cost 41,824 51,963 47,483 46,788 51,052 37,319 39,687 3.56%
-
Net Worth 70,504 73,977 75,894 74,787 75,035 64,577 76,867 -5.61%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 70,504 73,977 75,894 74,787 75,035 64,577 76,867 -5.61%
NOSH 520,711 520,711 520,711 470,711 470,692 427,902 427,902 14.02%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -58.47% -17.30% -18.23% -22.84% -34.92% -33.89% -38.07% -
ROE -19.85% -9.46% -9.38% -11.82% -18.38% -14.87% -14.83% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 5.07 9.02 8.34 8.17 8.19 3.06 2.69 52.75%
EPS -2.68 -1.42 -1.48 -1.90 -3.00 -1.05 -1.07 84.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1354 0.1506 0.1576 0.1604 0.1625 0.0708 0.0718 52.81%
Adjusted Per Share Value based on latest NOSH - 470,711
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 0.72 1.20 1.09 1.04 1.03 0.76 0.78 -5.21%
EPS -0.38 -0.19 -0.19 -0.24 -0.37 -0.26 -0.31 14.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0192 0.0201 0.0206 0.0203 0.0204 0.0176 0.0209 -5.51%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.035 0.045 0.05 0.045 0.08 0.075 0.15 -
P/RPS 0.69 0.50 0.60 0.55 0.98 2.45 5.59 -75.30%
P/EPS -1.30 -3.16 -3.38 -2.37 -2.68 -7.13 -14.08 -79.66%
EY -76.77 -31.66 -29.56 -42.13 -37.32 -14.03 -7.10 391.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.30 0.32 0.28 0.49 1.06 2.09 -75.17%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 31/05/19 28/02/19 29/11/18 30/08/18 31/05/18 27/02/18 -
Price 0.035 0.035 0.04 0.05 0.06 0.065 0.10 -
P/RPS 0.69 0.39 0.48 0.61 0.73 2.13 3.72 -67.57%
P/EPS -1.30 -2.46 -2.71 -2.64 -2.01 -6.18 -9.39 -73.33%
EY -76.77 -40.71 -36.95 -37.92 -49.77 -16.19 -10.65 274.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.23 0.25 0.31 0.37 0.92 1.39 -67.39%

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