[KESM] QoQ TTM Result on 30-Apr-2023 [#3]

Announcement Date
25-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2023
Quarter
30-Apr-2023 [#3]
Profit Trend
QoQ- 16.23%
YoY- -269.25%
View:
Show?
TTM Result
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Revenue 239,050 228,283 222,254 222,606 230,917 246,736 249,122 -2.70%
PBT 1,225 -2,218 -6,319 -6,971 -6,111 4,232 6,832 -68.10%
Tax -1,899 -912 370 -131 -1,280 -2,566 -3,317 -30.98%
NP -674 -3,130 -5,949 -7,102 -7,391 1,666 3,515 -
-
NP to SH -674 -3,130 -5,949 -7,102 -7,391 1,666 3,515 -
-
Tax Rate 155.02% - - - - 60.63% 48.55% -
Total Cost 239,724 231,413 228,203 229,708 238,308 245,070 245,607 -1.59%
-
Net Worth 356,745 354,744 355,377 355,652 360,065 362,358 365,193 -1.54%
Dividend
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Div 2,580 2,580 3,226 3,226 3,226 3,226 2,580 0.00%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 193.64% 73.42% -
Equity
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Net Worth 356,745 354,744 355,377 355,652 360,065 362,358 365,193 -1.54%
NOSH 43,014 43,014 43,014 43,014 43,014 43,014 43,014 0.00%
Ratio Analysis
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
NP Margin -0.28% -1.37% -2.68% -3.19% -3.20% 0.68% 1.41% -
ROE -0.19% -0.88% -1.67% -2.00% -2.05% 0.46% 0.96% -
Per Share
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
RPS 555.74 530.71 516.70 517.51 536.84 573.61 579.16 -2.70%
EPS -1.57 -7.28 -13.83 -16.51 -17.18 3.87 8.17 -
DPS 6.00 6.00 7.50 7.50 7.50 7.50 6.00 0.00%
NAPS 8.2936 8.2471 8.2618 8.2682 8.3708 8.4241 8.49 -1.54%
Adjusted Per Share Value based on latest NOSH - 43,014
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
RPS 555.74 530.71 516.70 517.51 536.84 573.61 579.16 -2.70%
EPS -1.57 -7.28 -13.83 -16.51 -17.18 3.87 8.17 -
DPS 6.00 6.00 7.50 7.50 7.50 7.50 6.00 0.00%
NAPS 8.2936 8.2471 8.2618 8.2682 8.3708 8.4241 8.49 -1.54%
Price Multiplier on Financial Quarter End Date
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Date 31/10/23 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 -
Price 7.00 7.40 7.60 7.30 7.48 7.31 7.99 -
P/RPS 1.26 1.39 1.47 1.41 1.39 1.27 1.38 -5.86%
P/EPS -446.74 -101.70 -54.95 -44.21 -43.53 188.74 97.78 -
EY -0.22 -0.98 -1.82 -2.26 -2.30 0.53 1.02 -
DY 0.86 0.81 0.99 1.03 1.00 1.03 0.75 9.52%
P/NAPS 0.84 0.90 0.92 0.88 0.89 0.87 0.94 -7.20%
Price Multiplier on Announcement Date
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Date 16/11/23 21/09/23 25/05/23 08/03/23 17/11/22 21/09/22 26/05/22 -
Price 7.00 7.05 6.81 7.85 7.00 7.00 7.88 -
P/RPS 1.26 1.33 1.32 1.52 1.30 1.22 1.36 -4.95%
P/EPS -446.74 -96.89 -49.24 -47.54 -40.74 180.73 96.43 -
EY -0.22 -1.03 -2.03 -2.10 -2.45 0.55 1.04 -
DY 0.86 0.85 1.10 0.96 1.07 1.07 0.76 8.56%
P/NAPS 0.84 0.85 0.82 0.95 0.84 0.83 0.93 -6.54%

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