[KGROUP] YoY TTM Result on 30-Sep-2017 [#2]

Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 18.08%
YoY- -0.4%
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/06/15 30/06/14 CAGR
Revenue 42,056 39,854 32,645 29,179 29,467 72,426 34,356 3.28%
PBT 23,833 -8,741 -5,157 -8,042 -8,968 -5,894 -585 -
Tax 1,735 440 -164 -50 101 2,167 -91 -
NP 25,568 -8,301 -5,321 -8,092 -8,867 -3,727 -676 -
-
NP to SH 27,776 -6,931 -5,247 -8,617 -8,583 -7,721 -698 -
-
Tax Rate -7.28% - - - - - - -
Total Cost 16,488 48,155 37,966 37,271 38,334 76,153 35,032 -11.34%
-
Net Worth 98,776 69,619 74,787 76,651 34,480 0 52,399 10.66%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/06/15 30/06/14 CAGR
Net Worth 98,776 69,619 74,787 76,651 34,480 0 52,399 10.66%
NOSH 982,205 520,711 470,711 427,902 689,600 586,749 655,000 6.68%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/06/15 30/06/14 CAGR
NP Margin 60.80% -20.83% -16.30% -27.73% -30.09% -5.15% -1.97% -
ROE 28.12% -9.96% -7.02% -11.24% -24.89% 0.00% -1.33% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/06/15 30/06/14 CAGR
RPS 5.44 7.65 7.00 2.09 4.27 12.34 5.25 0.56%
EPS 3.59 -1.33 -1.13 -0.62 -1.24 -1.32 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1277 0.1337 0.1604 0.055 0.05 0.00 0.08 7.75%
Adjusted Per Share Value based on latest NOSH - 427,902
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/06/15 30/06/14 CAGR
RPS 1.14 1.08 0.89 0.79 0.80 1.97 0.93 3.30%
EPS 0.76 -0.19 -0.14 -0.23 -0.23 -0.21 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0269 0.0189 0.0203 0.0208 0.0094 0.00 0.0142 10.74%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/06/15 30/06/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/06/15 30/06/14 -
Price 0.06 0.035 0.045 0.12 0.05 0.055 0.065 -
P/RPS 1.10 0.46 0.64 5.73 1.17 0.45 1.24 -1.89%
P/EPS 1.67 -2.63 -4.00 -19.41 -4.02 -4.18 -61.00 -
EY 59.85 -38.03 -25.01 -5.15 -24.89 -23.93 -1.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.26 0.28 2.18 1.00 0.00 0.81 -8.33%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/06/15 30/06/14 CAGR
Date 26/11/20 28/11/19 29/11/18 29/11/17 29/11/16 27/08/15 27/08/14 -
Price 0.06 0.04 0.05 0.205 0.04 0.04 0.07 -
P/RPS 1.10 0.52 0.71 9.79 0.94 0.32 1.33 -2.98%
P/EPS 1.67 -3.01 -4.44 -33.16 -3.21 -3.04 -65.69 -
EY 59.85 -33.28 -22.51 -3.02 -31.12 -32.90 -1.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.30 0.31 3.73 0.80 0.00 0.88 -9.53%

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