[KSSC] YoY Quarter Result on 31-Mar-2016 [#1]

Announcement Date
31-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -73.94%
YoY- -82.73%
View:
Show?
Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 21,714 25,174 24,756 22,915 30,936 21,058 20,999 0.55%
PBT -763 428 1,782 323 1,580 527 609 -
Tax 51 -111 -88 -72 -391 -80 -139 -
NP -712 317 1,694 251 1,189 447 470 -
-
NP to SH -742 233 1,649 166 961 482 488 -
-
Tax Rate - 25.93% 4.94% 22.29% 24.75% 15.18% 22.82% -
Total Cost 22,426 24,857 23,062 22,664 29,747 20,611 20,529 1.48%
-
Net Worth 78,719 80,639 77,760 72,959 73,919 72,959 60,479 4.48%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 78,719 80,639 77,760 72,959 73,919 72,959 60,479 4.48%
NOSH 96,000 96,000 96,000 96,000 96,000 96,000 96,000 0.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -3.28% 1.26% 6.84% 1.10% 3.84% 2.12% 2.24% -
ROE -0.94% 0.29% 2.12% 0.23% 1.30% 0.66% 0.81% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 22.62 26.22 25.79 23.87 32.23 21.94 21.87 0.56%
EPS -0.77 0.24 1.72 0.17 1.00 0.50 0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.84 0.81 0.76 0.77 0.76 0.63 4.48%
Adjusted Per Share Value based on latest NOSH - 96,000
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 12.47 14.46 14.22 13.16 17.77 12.10 12.06 0.55%
EPS -0.43 0.13 0.95 0.10 0.55 0.28 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4523 0.4633 0.4467 0.4192 0.4247 0.4192 0.3475 4.48%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.50 0.435 0.45 0.38 0.51 0.54 0.345 -
P/RPS 2.21 1.66 1.75 1.59 1.58 2.46 1.58 5.74%
P/EPS -64.69 179.23 26.20 219.76 50.95 107.55 67.87 -
EY -1.55 0.56 3.82 0.46 1.96 0.93 1.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.52 0.56 0.50 0.66 0.71 0.55 1.73%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 21/05/19 21/05/18 31/05/17 31/05/16 21/05/15 20/05/14 23/05/13 -
Price 0.375 0.475 0.505 0.375 0.515 0.685 0.36 -
P/RPS 1.66 1.81 1.96 1.57 1.60 3.12 1.65 0.10%
P/EPS -48.52 195.71 29.40 216.87 51.45 136.43 70.82 -
EY -2.06 0.51 3.40 0.46 1.94 0.73 1.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.57 0.62 0.49 0.67 0.90 0.57 -3.50%

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