[KGROUP] QoQ TTM Result on 30-Sep-2017 [#2]

Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 18.08%
YoY- -0.4%
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/05/17 31/03/17 CAGR
Revenue 30,858 27,872 28,431 29,179 26,792 26,704 26,704 12.26%
PBT -3,901 -9,283 -8,126 -8,042 -9,939 -3,365 -3,365 12.55%
Tax -164 -164 -37 -50 -50 -50 -50 158.77%
NP -4,065 -9,447 -8,163 -8,092 -9,989 -3,415 -3,415 14.96%
-
NP to SH -4,096 -9,617 -8,609 -8,617 -10,519 -3,439 -3,439 15.02%
-
Tax Rate - - - - - - - -
Total Cost 34,923 37,319 36,594 37,271 36,781 30,119 30,119 12.57%
-
Net Worth 75,035 64,577 76,867 76,651 72,523 39,478 39,478 67.20%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/05/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/05/17 31/03/17 CAGR
Net Worth 75,035 64,577 76,867 76,651 72,523 39,478 39,478 67.20%
NOSH 470,692 427,902 427,902 427,902 1,299,710 1,638,000 727,049 -29.39%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/05/17 31/03/17 CAGR
NP Margin -13.17% -33.89% -28.71% -27.73% -37.28% -12.79% -12.79% -
ROE -5.46% -14.89% -11.20% -11.24% -14.50% -8.71% -8.71% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/05/17 31/03/17 CAGR
RPS 6.68 3.06 2.66 2.09 2.06 3.67 3.67 61.51%
EPS -0.89 -1.05 -0.80 -0.62 -0.81 -0.47 -0.47 66.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1625 0.0708 0.0718 0.055 0.0558 0.0543 0.0543 140.46%
Adjusted Per Share Value based on latest NOSH - 427,902
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/05/17 31/03/17 CAGR
RPS 0.84 0.76 0.77 0.79 0.73 0.73 0.73 11.89%
EPS -0.11 -0.26 -0.23 -0.23 -0.29 -0.09 -0.09 17.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0204 0.0176 0.0209 0.0208 0.0197 0.0107 0.0107 67.61%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/05/17 31/03/17 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/05/17 31/03/17 -
Price 0.08 0.075 0.15 0.12 0.04 0.045 0.065 -
P/RPS 1.20 2.45 5.65 5.73 1.94 1.23 1.77 -26.73%
P/EPS -9.02 -7.11 -18.65 -19.41 -4.94 -9.51 -13.74 -28.60%
EY -11.09 -14.06 -5.36 -5.15 -20.23 -10.51 -7.28 40.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 1.06 2.09 2.18 0.72 0.83 1.20 -51.17%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/05/17 31/03/17 CAGR
Date 30/08/18 31/05/18 27/02/18 29/11/17 29/08/17 31/05/17 01/06/17 -
Price 0.06 0.065 0.10 0.205 0.03 0.045 0.045 -
P/RPS 0.90 2.13 3.77 9.79 1.46 1.23 1.23 -22.12%
P/EPS -6.76 -6.16 -12.44 -33.16 -3.71 -9.51 -9.51 -23.90%
EY -14.78 -16.22 -8.04 -3.02 -26.98 -10.51 -10.51 31.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.92 1.39 3.73 0.54 0.83 0.83 -47.62%

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