[KESM] YoY Quarter Result on 30-Apr-2022 [#3]

Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
30-Apr-2022 [#3]
Profit Trend
QoQ- -131.81%
YoY- -361.63%
Quarter Report
View:
Show?
Quarter Result
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Revenue 58,190 61,140 54,241 73,803 82,328 84,995 70,768 -3.20%
PBT -1,949 1,910 -2,098 1,594 7,235 12,251 9,220 -
Tax -390 -1,016 -920 -724 -1,765 -1,647 -1,647 -21.33%
NP -2,339 894 -3,018 870 5,470 10,604 7,573 -
-
NP to SH -2,339 894 -3,018 870 5,470 10,604 7,573 -
-
Tax Rate - 53.19% - 45.42% 24.40% 13.44% 17.86% -
Total Cost 60,529 60,246 57,259 72,933 76,858 74,391 63,195 -0.71%
-
Net Worth 365,193 363,790 360,891 358,908 352,718 317,821 280,497 4.49%
Dividend
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Net Worth 365,193 363,790 360,891 358,908 352,718 317,821 280,497 4.49%
NOSH 43,014 43,014 43,014 43,014 43,014 43,014 43,014 0.00%
Ratio Analysis
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
NP Margin -4.02% 1.46% -5.56% 1.18% 6.64% 12.48% 10.70% -
ROE -0.64% 0.25% -0.84% 0.24% 1.55% 3.34% 2.70% -
Per Share
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 135.28 142.14 126.10 171.58 191.40 197.60 164.52 -3.20%
EPS -5.40 2.08 -7.02 2.00 12.70 24.70 17.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.49 8.4574 8.39 8.3439 8.20 7.3887 6.521 4.49%
Adjusted Per Share Value based on latest NOSH - 43,014
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 135.28 142.14 126.10 171.58 191.40 197.60 164.52 -3.20%
EPS -5.40 2.08 -7.02 2.00 12.70 24.70 17.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.49 8.4574 8.39 8.3439 8.20 7.3887 6.521 4.49%
Price Multiplier on Financial Quarter End Date
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 -
Price 7.99 12.10 8.09 7.85 15.92 12.52 4.23 -
P/RPS 5.91 8.51 6.42 4.58 8.32 6.34 2.57 14.88%
P/EPS -146.94 582.19 -115.30 388.12 125.19 50.79 24.03 -
EY -0.68 0.17 -0.87 0.26 0.80 1.97 4.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.43 0.96 0.94 1.94 1.69 0.65 6.33%
Price Multiplier on Announcement Date
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 26/05/22 27/05/21 02/06/20 04/06/19 31/05/18 01/06/17 02/06/16 -
Price 7.88 11.98 7.65 7.00 16.80 13.64 4.07 -
P/RPS 5.82 8.43 6.07 4.08 8.78 6.90 2.47 15.34%
P/EPS -144.91 576.41 -109.03 346.09 132.11 55.33 23.12 -
EY -0.69 0.17 -0.92 0.29 0.76 1.81 4.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.42 0.91 0.84 2.05 1.85 0.62 6.98%

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