[KSSC] QoQ Quarter Result on 31-Mar-2022 [#1]

Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -41.36%
YoY- 36.19%
Quarter Report
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 39,220 58,362 47,037 48,102 44,360 31,084 41,200 -3.22%
PBT -2,266 121 2,169 2,934 5,246 2,240 5,093 -
Tax 427 127 -1,045 -743 -1,557 -613 -941 -
NP -1,839 248 1,124 2,191 3,689 1,627 4,152 -
-
NP to SH -1,845 201 1,013 2,081 3,549 1,604 4,073 -
-
Tax Rate - -104.96% 48.18% 25.32% 29.68% 27.37% 18.48% -
Total Cost 41,059 58,114 45,913 45,911 40,671 29,457 37,048 7.07%
-
Net Worth 96,965 99,309 99,072 97,920 96,767 91,953 91,953 3.59%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - 11 -
Div Payout % - - - - - - 0.28% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 96,965 99,309 99,072 97,920 96,767 91,953 91,953 3.59%
NOSH 129,600 129,600 115,200 115,200 115,200 115,200 115,200 8.14%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -4.69% 0.42% 2.39% 4.55% 8.32% 5.23% 10.08% -
ROE -1.90% 0.20% 1.02% 2.13% 3.67% 1.74% 4.43% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 30.34 45.25 40.83 41.76 38.51 27.04 35.84 -10.48%
EPS -1.43 0.16 0.88 1.81 3.08 1.40 3.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.75 0.77 0.86 0.85 0.84 0.80 0.80 -4.20%
Adjusted Per Share Value based on latest NOSH - 115,200
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 21.17 31.50 25.39 25.96 23.94 16.78 22.24 -3.22%
EPS -1.00 0.11 0.55 1.12 1.92 0.87 2.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.5233 0.536 0.5347 0.5285 0.5223 0.4963 0.4963 3.58%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.44 0.645 0.66 0.755 0.75 0.74 1.34 -
P/RPS 4.75 1.43 1.62 1.81 1.95 2.74 3.74 17.22%
P/EPS -100.91 413.87 75.06 41.80 24.34 53.03 37.82 -
EY -0.99 0.24 1.33 2.39 4.11 1.89 2.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
P/NAPS 1.92 0.84 0.77 0.89 0.89 0.93 1.68 9.28%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 23/02/23 22/11/22 29/08/22 26/05/22 24/02/22 26/11/21 25/08/21 -
Price 1.43 0.655 0.585 0.75 0.74 0.76 0.805 -
P/RPS 4.71 1.45 1.43 1.80 1.92 2.81 2.25 63.42%
P/EPS -100.21 420.29 66.53 41.52 24.02 54.46 22.72 -
EY -1.00 0.24 1.50 2.41 4.16 1.84 4.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
P/NAPS 1.91 0.85 0.68 0.88 0.88 0.95 1.01 52.74%

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