[KHEESAN] YoY TTM Result on 30-Sep-2019 [#1]

Announcement Date
29-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- -1708.18%
YoY- -1030.13%
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 30/09/16 30/09/15 CAGR
Revenue 39,675 52,568 40,164 182,893 134,660 165,769 140,132 -16.48%
PBT -15,258 -64,402 -94,013 -39,114 5,922 5,229 5,201 -
Tax 1,153 6,008 -1,845 -4,323 -2,045 -128 -908 -
NP -14,105 -58,394 -95,858 -43,437 3,877 5,101 4,293 -
-
NP to SH -14,105 -58,394 -95,858 -43,437 3,877 5,101 4,293 -
-
Tax Rate - - - - 34.53% 2.45% 17.46% -
Total Cost 53,780 110,962 136,022 226,330 130,783 160,668 135,839 -12.38%
-
Net Worth -8,113,247 -6,969,247 -13,727 110,968 157,039 151,999 138,292 -
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 30/09/16 30/09/15 CAGR
Div - - - 10 1,040 - - -
Div Payout % - - - 0.00% 26.82% - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 30/09/16 30/09/15 CAGR
Net Worth -8,113,247 -6,969,247 -13,727 110,968 157,039 151,999 138,292 -
NOSH 137,280 114,400 114,400 114,400 104,000 100,000 89,220 6.34%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 30/09/16 30/09/15 CAGR
NP Margin -35.55% -111.08% -238.67% -23.75% 2.88% 3.08% 3.06% -
ROE 0.00% 0.00% 0.00% -39.14% 2.47% 3.36% 3.10% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 30/09/16 30/09/15 CAGR
RPS 28.90 45.95 35.11 159.87 129.48 165.77 157.06 -21.46%
EPS -10.27 -51.04 -83.79 -37.97 3.73 5.10 4.81 -
DPS 0.00 0.00 0.00 0.01 1.00 0.00 0.00 -
NAPS -59.10 -60.92 -0.12 0.97 1.51 1.52 1.55 -
Adjusted Per Share Value based on latest NOSH - 114,400
30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 30/09/16 30/09/15 CAGR
RPS 28.90 38.29 29.26 133.23 98.09 120.75 102.08 -16.48%
EPS -10.27 -42.54 -69.83 -31.64 2.82 3.72 3.13 -
DPS 0.00 0.00 0.00 0.01 0.76 0.00 0.00 -
NAPS -59.10 -50.7667 -0.10 0.8083 1.1439 1.1072 1.0074 -
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 30/09/16 30/09/15 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 30/03/18 30/09/16 30/09/15 -
Price 0.10 0.18 0.25 0.27 0.66 0.79 0.705 -
P/RPS 0.35 0.39 0.71 0.17 0.51 0.48 0.45 -3.52%
P/EPS -0.97 -0.35 -0.30 -0.71 17.70 15.49 14.65 -
EY -102.75 -283.58 -335.17 -140.63 5.65 6.46 6.83 -
DY 0.00 0.00 0.00 0.03 1.52 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.28 0.44 0.52 0.45 -
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 30/09/16 30/09/15 CAGR
Date 29/11/22 26/11/21 27/11/20 29/11/19 08/05/19 08/05/19 30/11/15 -
Price 0.115 0.12 0.305 0.305 0.51 0.51 0.775 -
P/RPS 0.40 0.26 0.87 0.19 0.39 0.31 0.49 -2.85%
P/EPS -1.12 -0.24 -0.36 -0.80 13.68 10.00 16.11 -
EY -89.34 -425.36 -274.73 -124.49 7.31 10.00 6.21 -
DY 0.00 0.00 0.00 0.03 1.96 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.31 0.34 0.34 0.50 -

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