[KKB] QoQ Quarter Result on 30-Jun-2016 [#2]

Announcement Date
09-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 119.12%
YoY- -94.39%
Quarter Report
View:
Show?
Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 42,924 26,123 27,647 27,179 22,163 12,780 8,279 199.25%
PBT -1,489 -6,640 -184 345 -2,662 -2,354 -4,828 -54.31%
Tax 261 2,328 210 149 710 -1,442 1,561 -69.61%
NP -1,228 -4,312 26 494 -1,952 -3,796 -3,267 -47.88%
-
NP to SH -1,475 -4,063 -135 374 -1,956 -3,952 -3,356 -42.16%
-
Tax Rate - - - -43.19% - - - -
Total Cost 44,152 30,435 27,621 26,685 24,115 16,576 11,546 144.33%
-
Net Worth 283,571 286,149 288,727 279,253 298,547 300,793 304,621 -4.65%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - 10,283 - -
Div Payout % - - - - - 0.00% - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 283,571 286,149 288,727 279,253 298,547 300,793 304,621 -4.65%
NOSH 257,792 257,792 257,792 249,333 257,368 257,088 258,153 -0.09%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -2.86% -16.51% 0.09% 1.82% -8.81% -29.70% -39.46% -
ROE -0.52% -1.42% -0.05% 0.13% -0.66% -1.31% -1.10% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 16.65 10.13 10.72 10.90 8.61 4.97 3.21 199.34%
EPS -0.57 -1.58 -0.05 0.15 -0.76 -1.53 -1.30 -42.25%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.10 1.11 1.12 1.12 1.16 1.17 1.18 -4.56%
Adjusted Per Share Value based on latest NOSH - 249,333
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 14.87 9.05 9.58 9.41 7.68 4.43 2.87 199.12%
EPS -0.51 -1.41 -0.05 0.13 -0.68 -1.37 -1.16 -42.15%
DPS 0.00 0.00 0.00 0.00 0.00 3.56 0.00 -
NAPS 0.9821 0.9911 1.00 0.9672 1.034 1.0418 1.0551 -4.66%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.25 1.33 1.39 1.37 1.73 1.64 1.52 -
P/RPS 7.51 13.12 12.96 12.57 20.09 32.99 47.40 -70.68%
P/EPS -218.47 -84.39 -2,654.30 913.33 -227.63 -106.69 -116.92 51.64%
EY -0.46 -1.19 -0.04 0.11 -0.44 -0.94 -0.86 -34.08%
DY 0.00 0.00 0.00 0.00 0.00 2.44 0.00 -
P/NAPS 1.14 1.20 1.24 1.22 1.49 1.40 1.29 -7.90%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 17/05/17 27/02/17 10/11/16 09/08/16 11/05/16 23/02/16 05/11/15 -
Price 1.39 1.31 1.35 1.56 1.66 1.77 1.76 -
P/RPS 8.35 12.93 12.59 14.31 19.28 35.61 54.88 -71.46%
P/EPS -242.94 -83.12 -2,577.92 1,040.00 -218.42 -115.14 -135.38 47.61%
EY -0.41 -1.20 -0.04 0.10 -0.46 -0.87 -0.74 -32.51%
DY 0.00 0.00 0.00 0.00 0.00 2.26 0.00 -
P/NAPS 1.26 1.18 1.21 1.39 1.43 1.51 1.49 -10.56%

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