[KSSC] QoQ Quarter Result on 30-Sep-2018 [#3]

Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -3.08%
YoY- -54.17%
View:
Show?
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 27,759 21,714 26,513 31,201 23,701 25,174 39,765 -21.35%
PBT 474 -763 -43 12 668 428 3,697 -74.66%
Tax -146 51 -192 347 -192 -111 -1,111 -74.24%
NP 328 -712 -235 359 476 317 2,586 -74.85%
-
NP to SH 335 -742 -228 440 454 233 2,608 -74.63%
-
Tax Rate 30.80% - - -2,891.67% 28.74% 25.93% 30.05% -
Total Cost 27,431 22,426 26,748 30,842 23,225 24,857 37,179 -18.39%
-
Net Worth 78,719 78,719 79,679 79,679 79,679 80,639 80,639 -1.59%
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 78,719 78,719 79,679 79,679 79,679 80,639 80,639 -1.59%
NOSH 96,000 96,000 96,000 96,000 96,000 96,000 96,000 0.00%
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 1.18% -3.28% -0.89% 1.15% 2.01% 1.26% 6.50% -
ROE 0.43% -0.94% -0.29% 0.55% 0.57% 0.29% 3.23% -
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 28.92 22.62 27.62 32.50 24.69 26.22 41.42 -21.34%
EPS 0.35 -0.77 -0.24 0.46 0.47 0.24 2.72 -74.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.82 0.83 0.83 0.83 0.84 0.84 -1.59%
Adjusted Per Share Value based on latest NOSH - 96,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 18.47 14.45 17.64 20.76 15.77 16.75 26.46 -21.36%
EPS 0.22 -0.49 -0.15 0.29 0.30 0.16 1.74 -74.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5238 0.5238 0.5302 0.5302 0.5302 0.5366 0.5366 -1.60%
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 0.475 0.50 0.30 0.375 0.38 0.435 0.405 -
P/RPS 1.64 2.21 1.09 1.15 1.54 1.66 0.98 41.08%
P/EPS 136.12 -64.69 -126.32 81.82 80.35 179.23 14.91 338.58%
EY 0.73 -1.55 -0.79 1.22 1.24 0.56 6.71 -77.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.61 0.36 0.45 0.46 0.52 0.48 13.48%
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 28/08/19 21/05/19 26/02/19 28/11/18 21/08/18 21/05/18 26/02/18 -
Price 0.45 0.375 0.46 0.345 0.40 0.475 0.415 -
P/RPS 1.56 1.66 1.67 1.06 1.62 1.81 1.00 34.61%
P/EPS 128.96 -48.52 -193.68 75.27 84.58 195.71 15.28 316.15%
EY 0.78 -2.06 -0.52 1.33 1.18 0.51 6.55 -75.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.46 0.55 0.42 0.48 0.57 0.49 8.02%

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