[KSSC] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -19.36%
YoY- -82.5%
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 76,725 49,473 21,714 106,589 80,076 48,875 25,174 110.06%
PBT 464 -288 -763 1,122 1,164 1,152 428 5.52%
Tax -123 -95 51 -149 44 -304 -111 7.07%
NP 341 -383 -712 973 1,208 848 317 4.98%
-
NP to SH 264 -406 -742 954 1,183 742 233 8.67%
-
Tax Rate 26.51% - - 13.28% -3.78% 26.39% 25.93% -
Total Cost 76,384 49,856 22,426 105,616 78,868 48,027 24,857 111.22%
-
Net Worth 79,679 78,719 78,719 79,679 79,679 79,679 80,639 -0.79%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 79,679 78,719 78,719 79,679 79,679 79,679 80,639 -0.79%
NOSH 96,000 96,000 96,000 96,000 96,000 96,000 96,000 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 0.44% -0.77% -3.28% 0.91% 1.51% 1.74% 1.26% -
ROE 0.33% -0.52% -0.94% 1.20% 1.48% 0.93% 0.29% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 79.92 51.53 22.62 111.03 83.41 50.91 26.22 110.08%
EPS 0.28 -0.42 -0.77 0.99 1.23 0.77 0.24 10.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.82 0.82 0.83 0.83 0.83 0.84 -0.79%
Adjusted Per Share Value based on latest NOSH - 96,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 51.05 32.92 14.45 70.93 53.28 32.52 16.75 110.06%
EPS 0.18 -0.27 -0.49 0.63 0.79 0.49 0.16 8.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5302 0.5238 0.5238 0.5302 0.5302 0.5302 0.5366 -0.79%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.46 0.475 0.50 0.30 0.375 0.38 0.435 -
P/RPS 0.58 0.92 2.21 0.27 0.45 0.75 1.66 -50.36%
P/EPS 167.27 -112.32 -64.69 30.19 30.43 49.16 179.23 -4.49%
EY 0.60 -0.89 -1.55 3.31 3.29 2.03 0.56 4.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.58 0.61 0.36 0.45 0.46 0.52 3.80%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 20/11/19 28/08/19 21/05/19 26/02/19 28/11/18 21/08/18 21/05/18 -
Price 0.475 0.45 0.375 0.46 0.345 0.40 0.475 -
P/RPS 0.59 0.87 1.66 0.41 0.41 0.79 1.81 -52.60%
P/EPS 172.73 -106.40 -48.52 46.29 28.00 51.75 195.71 -7.98%
EY 0.58 -0.94 -2.06 2.16 3.57 1.93 0.51 8.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.55 0.46 0.55 0.42 0.48 0.57 0.00%

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 & 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