[KSSC] QoQ Cumulative Quarter Result on 30-Sep-2023 [#3]

Announcement Date
22-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -509.79%
YoY- -195.27%
Quarter Report
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 167,723 96,412 246,807 151,066 88,317 42,022 192,721 -8.85%
PBT 4,259 1,765 -12,145 -2,538 944 790 2,960 27.47%
Tax -1,503 -639 -1,094 -502 -117 -125 -1,235 14.00%
NP 2,756 1,126 -13,239 -3,040 827 665 1,725 36.70%
-
NP to SH 2,515 1,011 -13,396 -3,139 766 630 1,451 44.34%
-
Tax Rate 35.29% 36.20% - - 12.39% 15.82% 41.72% -
Total Cost 164,967 95,286 260,046 154,106 87,490 41,357 190,996 -9.31%
-
Net Worth 109,672 109,640 108,775 114,942 101,461 98,787 96,965 8.56%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 109,672 109,640 108,775 114,942 101,461 98,787 96,965 8.56%
NOSH 150,279 150,279 150,179 150,179 130,147 130,147 129,600 10.38%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 1.64% 1.17% -5.36% -2.01% 0.94% 1.58% 0.90% -
ROE 2.29% 0.92% -12.32% -2.73% 0.75% 0.64% 1.50% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 111.64 64.19 165.63 103.83 67.89 32.33 149.06 -17.54%
EPS 1.67 0.67 -8.99 -2.16 0.59 0.48 1.19 25.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.73 0.73 0.79 0.78 0.76 0.75 -1.78%
Adjusted Per Share Value based on latest NOSH - 150,179
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 96.36 55.39 141.79 86.79 50.74 24.14 110.72 -8.85%
EPS 1.44 0.58 -7.70 -1.80 0.44 0.36 0.83 44.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6301 0.6299 0.6249 0.6604 0.5829 0.5675 0.5571 8.56%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.93 0.85 0.88 1.19 1.28 1.39 1.44 -
P/RPS 0.83 1.32 0.53 1.15 1.89 4.30 0.97 -9.87%
P/EPS 55.55 126.27 -9.79 -55.16 217.36 286.79 128.31 -42.80%
EY 1.80 0.79 -10.22 -1.81 0.46 0.35 0.78 74.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.16 1.21 1.51 1.64 1.83 1.92 -24.10%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 20/08/24 29/05/24 28/02/24 22/11/23 23/08/23 24/05/23 23/02/23 -
Price 0.905 1.00 0.795 1.00 1.16 1.29 1.43 -
P/RPS 0.81 1.56 0.48 0.96 1.71 3.99 0.96 -10.71%
P/EPS 54.06 148.56 -8.84 -46.35 196.99 266.16 127.42 -43.56%
EY 1.85 0.67 -11.31 -2.16 0.51 0.38 0.78 77.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.37 1.09 1.27 1.49 1.70 1.91 -25.04%

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