[KPSCB] QoQ TTM Result on 30-Sep-2020 [#3]

Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 480.22%
YoY- -93.89%
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 776,057 697,966 735,994 758,660 801,700 934,436 954,398 -12.89%
PBT 939 -3,149 -5,915 505 506 3,973 9,489 -78.63%
Tax -5,050 -4,552 -3,735 -13 -392 -1,191 -2,897 44.89%
NP -4,111 -7,701 -9,650 492 114 2,782 6,592 -
-
NP to SH -3,553 -7,015 -9,044 528 91 2,632 6,489 -
-
Tax Rate 537.81% - - 2.57% 77.47% 29.98% 30.53% -
Total Cost 780,168 705,667 745,644 758,168 801,586 931,654 947,806 -12.17%
-
Net Worth 264,610 263,132 263,132 272,001 269,045 270,523 270,523 -1.46%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 264,610 263,132 263,132 272,001 269,045 270,523 270,523 -1.46%
NOSH 147,827 147,827 147,827 147,827 147,827 147,827 147,827 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -0.53% -1.10% -1.31% 0.06% 0.01% 0.30% 0.69% -
ROE -1.34% -2.67% -3.44% 0.19% 0.03% 0.97% 2.40% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 524.98 472.15 497.87 513.21 542.32 632.11 645.62 -12.89%
EPS -2.40 -4.75 -6.12 0.36 0.06 1.78 4.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.78 1.78 1.84 1.82 1.83 1.83 -1.46%
Adjusted Per Share Value based on latest NOSH - 147,827
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 477.25 429.23 452.61 466.55 493.02 574.65 586.93 -12.89%
EPS -2.18 -4.31 -5.56 0.32 0.06 1.62 3.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6273 1.6182 1.6182 1.6727 1.6545 1.6636 1.6636 -1.46%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.52 0.58 0.505 0.44 0.36 0.36 0.495 -
P/RPS 0.10 0.12 0.10 0.09 0.07 0.06 0.08 16.05%
P/EPS -21.64 -12.22 -8.25 123.19 584.81 20.22 11.28 -
EY -4.62 -8.18 -12.11 0.81 0.17 4.95 8.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.33 0.28 0.24 0.20 0.20 0.27 4.88%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 29/09/21 25/05/21 26/03/21 27/11/20 27/08/20 29/06/20 28/02/20 -
Price 0.53 0.565 0.605 0.48 0.41 0.33 0.47 -
P/RPS 0.10 0.12 0.12 0.09 0.08 0.05 0.07 26.87%
P/EPS -22.05 -11.91 -9.89 134.39 666.03 18.53 10.71 -
EY -4.53 -8.40 -10.11 0.74 0.15 5.40 9.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.32 0.34 0.26 0.23 0.18 0.26 10.01%

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