[KSSC] YoY Annualized Quarter Result on 31-Mar-2017 [#1]

Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 76.41%
YoY- 893.37%
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 89,572 86,856 100,696 99,024 91,660 123,744 84,232 1.02%
PBT -1,768 -3,052 1,712 7,128 1,292 6,320 2,108 -
Tax -288 204 -444 -352 -288 -1,564 -320 -1.73%
NP -2,056 -2,848 1,268 6,776 1,004 4,756 1,788 -
-
NP to SH -2,184 -2,968 932 6,596 664 3,844 1,928 -
-
Tax Rate - - 25.93% 4.94% 22.29% 24.75% 15.18% -
Total Cost 91,628 89,704 99,428 92,248 90,656 118,988 82,444 1.77%
-
Net Worth 76,800 78,719 80,639 77,760 72,959 73,919 72,959 0.85%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 76,800 78,719 80,639 77,760 72,959 73,919 72,959 0.85%
NOSH 96,000 96,000 96,000 96,000 96,000 96,000 96,000 0.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -2.30% -3.28% 1.26% 6.84% 1.10% 3.84% 2.12% -
ROE -2.84% -3.77% 1.16% 8.48% 0.91% 5.20% 2.64% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 93.30 90.48 104.89 103.15 95.48 128.90 87.74 1.02%
EPS -2.28 -3.08 0.96 6.88 0.68 4.00 2.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.82 0.84 0.81 0.76 0.77 0.76 0.85%
Adjusted Per Share Value based on latest NOSH - 96,000
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 51.46 49.90 57.85 56.89 52.66 71.09 48.39 1.02%
EPS -1.25 -1.71 0.54 3.79 0.38 2.21 1.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4412 0.4523 0.4633 0.4467 0.4192 0.4247 0.4192 0.85%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.25 0.50 0.435 0.45 0.38 0.51 0.54 -
P/RPS 0.27 0.55 0.41 0.44 0.40 0.40 0.62 -12.92%
P/EPS -10.99 -16.17 44.81 6.55 54.94 12.74 26.89 -
EY -9.10 -6.18 2.23 15.27 1.82 7.85 3.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.61 0.52 0.56 0.50 0.66 0.71 -12.88%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 24/06/20 21/05/19 21/05/18 31/05/17 31/05/16 21/05/15 20/05/14 -
Price 0.395 0.375 0.475 0.505 0.375 0.515 0.685 -
P/RPS 0.42 0.41 0.45 0.49 0.39 0.40 0.78 -9.79%
P/EPS -17.36 -12.13 48.93 7.35 54.22 12.86 34.11 -
EY -5.76 -8.24 2.04 13.61 1.84 7.78 2.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.46 0.57 0.62 0.49 0.67 0.90 -9.62%

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