[KTC] YoY TTM Result on 31-Dec-2015 [#2]

Announcement Date
16-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 5.52%
YoY--%
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 562,548 425,428 381,663 162,912 51.09%
PBT 3,834 1,425 1,316 2,474 15.70%
Tax -5,179 -1,089 -691 -905 78.77%
NP -1,345 336 625 1,569 -
-
NP to SH -3,822 182 549 1,548 -
-
Tax Rate 135.08% 76.42% 52.51% 36.58% -
Total Cost 563,893 425,092 381,038 161,343 51.69%
-
Net Worth 107,158 91,849 91,849 72,900 13.68%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 107,158 91,849 91,849 72,900 13.68%
NOSH 510,277 510,277 510,277 510,277 0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin -0.24% 0.08% 0.16% 0.96% -
ROE -3.57% 0.20% 0.60% 2.12% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 110.24 83.37 74.80 40.23 39.89%
EPS -0.75 0.04 0.11 0.38 -
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.18 0.18 0.18 5.26%
Adjusted Per Share Value based on latest NOSH - 510,277
31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 82.50 62.39 55.97 23.89 51.09%
EPS -0.56 0.03 0.08 0.23 -
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.1572 0.1347 0.1347 0.1069 13.70%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.145 0.18 0.24 0.42 -
P/RPS 0.13 0.22 0.32 1.04 -49.96%
P/EPS -19.36 504.67 223.07 109.88 -
EY -5.17 0.20 0.45 0.91 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.00 1.33 2.33 -33.32%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 27/02/19 28/02/18 27/02/17 - -
Price 0.19 0.17 0.26 0.00 -
P/RPS 0.17 0.20 0.35 0.00 -
P/EPS -25.37 476.63 241.66 0.00 -
EY -3.94 0.21 0.41 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.94 1.44 0.00 -

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