[KOSSAN] YoY Annualized Quarter Result on 30-Jun-2020 [#2]

Announcement Date
25-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 51.12%
YoY- 70.9%
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 1,564,502 2,560,980 8,860,328 2,626,288 2,224,002 1,961,930 1,980,984 -3.85%
PBT -33,088 368,268 5,554,578 486,740 290,120 215,876 224,826 -
Tax -19,374 -93,974 -1,336,916 -91,496 -57,756 -35,890 -38,640 -10.86%
NP -52,462 274,294 4,217,662 395,244 232,364 179,986 186,186 -
-
NP to SH -55,106 272,190 4,213,340 391,720 229,214 179,986 184,090 -
-
Tax Rate - 25.52% 24.07% 18.80% 19.91% 16.63% 17.19% -
Total Cost 1,616,964 2,286,686 4,642,666 2,231,044 1,991,638 1,781,944 1,794,798 -1.72%
-
Net Worth 3,797,831 3,863,407 3,889,741 1,577,567 13,556 1,221,383 1,131,858 22.34%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - 1,225,115 - - - - -
Div Payout % - - 29.08% - - - - -
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 3,797,831 3,863,407 3,889,741 1,577,567 13,556 1,221,383 1,131,858 22.34%
NOSH 2,557,872 2,557,872 2,557,872 1,278,936 1,278,936 639,468 639,468 25.97%
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 -3.35% 10.71% 47.60% 15.05% 10.45% 9.17% 9.40% -
ROE -1.45% 7.05% 108.32% 24.83% 1,690.78% 14.74% 16.26% -
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 61.31 100.37 347.15 205.35 173.89 306.81 309.79 -23.65%
EPS -2.16 10.66 165.08 30.62 17.92 27.50 28.78 -
DPS 0.00 0.00 48.00 0.00 0.00 0.00 0.00 -
NAPS 1.4884 1.5141 1.524 1.2335 0.0106 1.91 1.77 -2.84%
Adjusted Per Share Value based on latest NOSH - 1,278,936
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 61.16 100.12 346.39 102.67 86.95 76.70 77.45 -3.85%
EPS -2.15 10.64 164.72 15.31 8.96 7.04 7.20 -
DPS 0.00 0.00 47.90 0.00 0.00 0.00 0.00 -
NAPS 1.4848 1.5104 1.5207 0.6168 0.0053 0.4775 0.4425 22.34%
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 1.29 1.32 3.22 8.51 3.99 8.44 6.37 -
P/RPS 2.10 1.32 0.93 4.14 2.29 2.75 2.06 0.32%
P/EPS -59.73 12.37 1.95 27.78 22.26 29.99 22.13 -
EY -1.67 8.08 51.27 3.60 4.49 3.33 4.52 -
DY 0.00 0.00 14.91 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.87 2.11 6.90 3.76 4.42 3.60 -21.06%
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 27/07/23 26/07/22 27/07/21 25/08/20 22/08/19 17/08/18 24/08/17 -
Price 1.36 1.33 3.29 14.64 4.18 4.43 7.15 -
P/RPS 2.22 1.33 0.95 7.13 2.40 1.44 2.31 -0.65%
P/EPS -62.97 12.47 1.99 47.80 23.32 15.74 24.84 -
EY -1.59 8.02 50.18 2.09 4.29 6.35 4.03 -
DY 0.00 0.00 14.59 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.88 2.16 11.87 3.94 2.32 4.04 -21.98%

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