[KGROUP] YoY Annualized Quarter Result on 30-Jun-2020 [#1]

Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- 360.65%
YoY- 393.94%
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 10,256 60,580 71,272 30,036 26,392 37,840 25,896 -14.29%
PBT -30,996 -39,548 -75,208 39,156 -15,432 -13,212 -34,740 -1.88%
Tax 0 0 0 0 0 0 0 -
NP -30,996 -39,548 -75,208 39,156 -15,432 -13,212 -34,740 -1.88%
-
NP to SH -30,872 -39,232 -74,748 41,128 -13,992 -13,788 -35,872 -2.46%
-
Tax Rate - - - 0.00% - - - -
Total Cost 41,252 100,128 146,480 -9,120 41,824 51,052 60,636 -6.21%
-
Net Worth 104,460 120,151 144,319 71,806 70,504 75,035 72,523 6.26%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 104,460 120,151 144,319 71,806 70,504 75,035 72,523 6.26%
NOSH 3,678,171 3,678,171 2,354,309 680,542 520,711 470,692 1,299,710 18.92%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin -302.22% -65.28% -105.52% 130.36% -58.47% -34.92% -134.15% -
ROE -29.55% -32.65% -51.79% 57.28% -19.85% -18.38% -49.46% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 0.28 1.68 3.03 4.68 5.07 8.19 1.99 -27.87%
EPS -0.84 -1.08 -3.16 6.40 -2.68 -3.00 -2.76 -17.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0284 0.0334 0.0613 0.1118 0.1354 0.1625 0.0558 -10.64%
Adjusted Per Share Value based on latest NOSH - 680,542
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 0.28 1.65 1.94 0.82 0.72 1.03 0.70 -14.15%
EPS -0.84 -1.07 -2.03 1.12 -0.38 -0.37 -0.98 -2.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0284 0.0327 0.0392 0.0195 0.0192 0.0204 0.0197 6.28%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.01 0.01 0.035 0.06 0.035 0.08 0.04 -
P/RPS 3.59 0.59 1.16 1.28 0.69 0.98 2.01 10.14%
P/EPS -1.19 -0.92 -1.10 0.94 -1.30 -2.68 -1.45 -3.23%
EY -83.93 -109.06 -90.71 106.72 -76.77 -37.32 -69.00 3.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.30 0.57 0.54 0.26 0.49 0.72 -11.32%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/08/23 30/08/22 30/09/21 28/08/20 30/08/19 30/08/18 29/08/17 -
Price 0.01 0.01 0.03 0.115 0.035 0.06 0.03 -
P/RPS 3.59 0.59 0.99 2.46 0.69 0.73 1.51 15.52%
P/EPS -1.19 -0.92 -0.94 1.80 -1.30 -2.01 -1.09 1.47%
EY -83.93 -109.06 -105.83 55.68 -76.77 -49.77 -92.00 -1.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.30 0.49 1.03 0.26 0.37 0.54 -6.96%

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