[KGROUP] YoY TTM Result on 30-Jun-2018 [#1]

Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- 57.41%
YoY- 61.06%
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/03/15 CAGR
Revenue 75,835 41,002 41,439 30,858 26,792 32,633 70,929 1.07%
PBT -17,808 -5,006 -8,657 -3,901 -9,939 -8,745 -4,763 23.47%
Tax -60 1,735 440 -164 -50 78 -315 -23.28%
NP -17,868 -3,271 -8,217 -4,065 -9,989 -8,667 -5,078 22.27%
-
NP to SH -16,373 -1,999 -7,050 -4,096 -10,519 -8,611 -5,505 19.03%
-
Tax Rate - - - - - - - -
Total Cost 93,703 44,273 49,656 34,923 36,781 41,300 76,007 3.40%
-
Net Worth 144,319 71,806 70,504 75,035 72,523 0 41,019 22.27%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/03/15 CAGR
Net Worth 144,319 71,806 70,504 75,035 72,523 0 41,019 22.27%
NOSH 2,354,309 680,542 520,711 470,692 1,299,710 625,652 585,999 24.89%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/03/15 CAGR
NP Margin -23.56% -7.98% -19.83% -13.17% -37.28% -26.56% -7.16% -
ROE -11.34% -2.78% -10.00% -5.46% -14.50% 0.00% -13.42% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/03/15 CAGR
RPS 3.22 6.38 7.96 6.68 2.06 5.22 12.10 -19.07%
EPS -0.70 -0.31 -1.35 -0.89 -0.81 -1.38 -0.94 -4.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0613 0.1118 0.1354 0.1625 0.0558 0.00 0.07 -2.09%
Adjusted Per Share Value based on latest NOSH - 470,692
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/03/15 CAGR
RPS 2.06 1.11 1.13 0.84 0.73 0.89 1.93 1.04%
EPS -0.45 -0.05 -0.19 -0.11 -0.29 -0.23 -0.15 19.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0392 0.0195 0.0192 0.0204 0.0197 0.00 0.0112 22.17%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/03/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 31/03/15 -
Price 0.035 0.06 0.035 0.08 0.04 0.04 0.065 -
P/RPS 1.09 0.94 0.44 1.20 1.94 0.77 0.54 11.88%
P/EPS -5.03 -19.28 -2.59 -9.02 -4.94 -2.91 -6.92 -4.97%
EY -19.87 -5.19 -38.68 -11.09 -20.23 -34.41 -14.45 5.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.54 0.26 0.49 0.72 0.00 0.93 -7.52%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/03/15 CAGR
Date 30/09/21 28/08/20 30/08/19 30/08/18 29/08/17 30/08/16 25/05/15 -
Price 0.03 0.115 0.035 0.06 0.03 0.05 0.06 -
P/RPS 0.93 1.80 0.44 0.90 1.46 0.96 0.50 10.43%
P/EPS -4.31 -36.95 -2.59 -6.76 -3.71 -3.63 -6.39 -6.10%
EY -23.18 -2.71 -38.68 -14.78 -26.98 -27.53 -15.66 6.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 1.03 0.26 0.37 0.54 0.00 0.86 -8.60%

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