[KSSC] QoQ Quarter Result on 30-Sep-2017 [#3]

Announcement Date
21-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 442.37%
YoY- 4.12%
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 23,701 25,174 39,765 31,574 27,124 24,756 26,822 -7.93%
PBT 668 428 3,697 1,749 320 1,782 2,259 -55.71%
Tax -192 -111 -1,111 -656 -78 -88 -608 -53.72%
NP 476 317 2,586 1,093 242 1,694 1,651 -56.45%
-
NP to SH 454 233 2,608 960 177 1,649 1,549 -55.97%
-
Tax Rate 28.74% 25.93% 30.05% 37.51% 24.38% 4.94% 26.91% -
Total Cost 23,225 24,857 37,179 30,481 26,882 23,062 25,171 -5.23%
-
Net Worth 79,679 80,639 80,639 77,760 76,800 77,760 75,840 3.35%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 79,679 80,639 80,639 77,760 76,800 77,760 75,840 3.35%
NOSH 96,000 96,000 96,000 96,000 96,000 96,000 96,000 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 2.01% 1.26% 6.50% 3.46% 0.89% 6.84% 6.16% -
ROE 0.57% 0.29% 3.23% 1.23% 0.23% 2.12% 2.04% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 24.69 26.22 41.42 32.89 28.25 25.79 27.94 -7.93%
EPS 0.47 0.24 2.72 1.00 0.18 1.72 1.61 -56.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.84 0.84 0.81 0.80 0.81 0.79 3.35%
Adjusted Per Share Value based on latest NOSH - 96,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 15.77 16.75 26.46 21.01 18.05 16.47 17.85 -7.94%
EPS 0.30 0.16 1.74 0.64 0.12 1.10 1.03 -56.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5302 0.5366 0.5366 0.5174 0.511 0.5174 0.5047 3.34%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.38 0.435 0.405 0.49 0.55 0.45 0.385 -
P/RPS 1.54 1.66 0.98 1.49 1.95 1.75 1.38 7.60%
P/EPS 80.35 179.23 14.91 49.00 298.31 26.20 23.86 125.16%
EY 1.24 0.56 6.71 2.04 0.34 3.82 4.19 -55.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.52 0.48 0.60 0.69 0.56 0.49 -4.13%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 21/08/18 21/05/18 26/02/18 21/11/17 29/08/17 31/05/17 28/02/17 -
Price 0.40 0.475 0.415 0.42 0.525 0.505 0.42 -
P/RPS 1.62 1.81 1.00 1.28 1.86 1.96 1.50 5.27%
P/EPS 84.58 195.71 15.28 42.00 284.75 29.40 26.03 119.85%
EY 1.18 0.51 6.55 2.38 0.35 3.40 3.84 -54.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.57 0.49 0.52 0.66 0.62 0.53 -6.40%

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