[KSSC] QoQ Annualized Quarter Result on 30-Jun-2018 [#2]

Announcement Date
21-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 59.23%
YoY- -59.39%
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 86,856 106,589 106,768 97,750 100,696 123,219 111,272 -15.23%
PBT -3,052 1,122 1,552 2,304 1,712 7,607 5,136 -
Tax 204 -149 58 -608 -444 -1,933 -1,096 -
NP -2,848 973 1,610 1,696 1,268 5,674 4,040 -
-
NP to SH -2,968 954 1,577 1,484 932 5,452 3,716 -
-
Tax Rate - 13.28% -3.74% 26.39% 25.93% 25.41% 21.34% -
Total Cost 89,704 105,616 105,157 96,054 99,428 117,545 107,232 -11.22%
-
Net Worth 78,719 79,679 79,679 79,679 80,639 80,639 77,760 0.82%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 78,719 79,679 79,679 79,679 80,639 80,639 77,760 0.82%
NOSH 96,000 96,000 96,000 96,000 96,000 96,000 96,000 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin -3.28% 0.91% 1.51% 1.74% 1.26% 4.60% 3.63% -
ROE -3.77% 1.20% 1.98% 1.86% 1.16% 6.76% 4.78% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 90.48 111.03 111.22 101.82 104.89 128.35 115.91 -15.23%
EPS -3.08 0.99 1.64 1.54 0.96 5.68 3.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.83 0.83 0.83 0.84 0.84 0.81 0.82%
Adjusted Per Share Value based on latest NOSH - 96,000
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 49.90 61.24 61.34 56.16 57.85 70.79 63.93 -15.23%
EPS -1.71 0.55 0.91 0.85 0.54 3.13 2.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4523 0.4578 0.4578 0.4578 0.4633 0.4633 0.4467 0.83%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.50 0.30 0.375 0.38 0.435 0.405 0.49 -
P/RPS 0.55 0.27 0.34 0.37 0.41 0.32 0.42 19.71%
P/EPS -16.17 30.19 22.82 24.58 44.81 7.13 12.66 -
EY -6.18 3.31 4.38 4.07 2.23 14.02 7.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.36 0.45 0.46 0.52 0.48 0.60 1.10%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 21/05/19 26/02/19 28/11/18 21/08/18 21/05/18 26/02/18 21/11/17 -
Price 0.375 0.46 0.345 0.40 0.475 0.415 0.42 -
P/RPS 0.41 0.41 0.31 0.39 0.45 0.32 0.36 9.06%
P/EPS -12.13 46.29 21.00 25.88 48.93 7.31 10.85 -
EY -8.24 2.16 4.76 3.86 2.04 13.68 9.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.55 0.42 0.48 0.57 0.49 0.52 -7.85%

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