[KTC] QoQ Quarter Result on 2015-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 80,233 84,265 78,647 0 0 0 0 - QoQ % -4.78% 7.14% 0.00% 0.00% 0.00% 0.00% - Horiz. % 102.02% 107.14% 100.00% - - - -
PBT -2,051 452 3,049 0 0 0 0 - QoQ % -553.76% -85.18% 0.00% 0.00% 0.00% 0.00% - Horiz. % -67.27% 14.82% 100.00% - - - -
Tax 411 -350 -555 0 0 0 0 - QoQ % 217.43% 36.94% 0.00% 0.00% 0.00% 0.00% - Horiz. % -74.05% 63.06% 100.00% - - - -
NP -1,640 102 2,494 0 0 0 0 - QoQ % -1,707.84% -95.91% 0.00% 0.00% 0.00% 0.00% - Horiz. % -65.76% 4.09% 100.00% - - - -
NP to SH -1,665 81 2,481 0 0 0 0 - QoQ % -2,155.56% -96.74% 0.00% 0.00% 0.00% 0.00% - Horiz. % -67.11% 3.26% 100.00% - - - -
Tax Rate - % 77.43 % 18.20 % - % - % - % - % - QoQ % 0.00% 325.44% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 425.44% 100.00% - - - -
Total Cost 81,873 84,163 76,153 0 0 0 0 - QoQ % -2.72% 10.52% 0.00% 0.00% 0.00% 0.00% - Horiz. % 107.51% 110.52% 100.00% - - - -
Net Worth 91,849 91,849 74,059 - - - - - QoQ % 0.00% 24.02% 0.00% 0.00% 0.00% 0.00% - Horiz. % 124.02% 124.02% 100.00% - - - -
Dividend 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 91,849 91,849 74,059 - - - - - QoQ % 0.00% 24.02% 0.00% 0.00% 0.00% 0.00% - Horiz. % 124.02% 124.02% 100.00% - - - -
NOSH 510,277 510,277 370,298 - - - - - QoQ % 0.00% 37.80% 0.00% 0.00% 0.00% 0.00% - Horiz. % 137.80% 137.80% 100.00% - - - -
Ratio Analysis 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -2.04 % 0.12 % 3.17 % - % - % - % - % - QoQ % -1,800.00% -96.21% 0.00% 0.00% 0.00% 0.00% - Horiz. % -64.35% 3.79% 100.00% - - - -
ROE -1.81 % 0.09 % 3.35 % - % - % - % - % - QoQ % -2,111.11% -97.31% 0.00% 0.00% 0.00% 0.00% - Horiz. % -54.03% 2.69% 100.00% - - - -
Per Share 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 15.72 16.51 21.24 - - - - - QoQ % -4.78% -22.27% 0.00% 0.00% 0.00% 0.00% - Horiz. % 74.01% 77.73% 100.00% - - - -
EPS -0.33 0.02 0.67 0.00 0.00 0.00 0.00 - QoQ % -1,750.00% -97.01% 0.00% 0.00% 0.00% 0.00% - Horiz. % -49.25% 2.99% 100.00% - - - -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1800 0.1800 0.2000 0.0000 - - - - QoQ % 0.00% -10.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 90.00% 90.00% 100.00% - - - -
Adjusted Per Share Value based on latest NOSH - 670,289 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 11.97 12.57 11.73 - - - - - QoQ % -4.77% 7.16% 0.00% 0.00% 0.00% 0.00% - Horiz. % 102.05% 107.16% 100.00% - - - -
EPS -0.25 0.01 0.37 0.00 0.00 0.00 0.00 - QoQ % -2,600.00% -97.30% 0.00% 0.00% 0.00% 0.00% - Horiz. % -67.57% 2.70% 100.00% - - - -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1370 0.1370 0.1105 0.0000 - - - - QoQ % 0.00% 23.98% 0.00% 0.00% 0.00% 0.00% - Horiz. % 123.98% 123.98% 100.00% - - - -
Price Multiplier on Financial Quarter End Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 - - - - - -
Price 0.3800 0.4200 0.0000 0.0000 0.0000 0.0000 0.0000 -
P/RPS 2.42 2.54 0.00 0.00 0.00 0.00 0.00 - QoQ % -4.72% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 95.28% 100.00% - - - - -
P/EPS -116.46 2,645.88 0.00 0.00 0.00 0.00 0.00 - QoQ % -104.40% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -4.40% 100.00% - - - - -
EY -0.86 0.04 0.00 0.00 0.00 0.00 0.00 - QoQ % -2,250.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -2,150.00% 100.00% - - - - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 2.11 2.33 0.00 0.00 0.00 0.00 0.00 - QoQ % -9.44% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 90.56% 100.00% - - - - -
Price Multiplier on Announcement Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 24/05/16 16/02/16 - - - - - -
Price 0.2950 0.4050 0.0000 0.0000 0.0000 0.0000 0.0000 -
P/RPS 1.88 2.45 0.00 0.00 0.00 0.00 0.00 - QoQ % -23.27% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 76.73% 100.00% - - - - -
P/EPS -90.41 2,551.39 0.00 0.00 0.00 0.00 0.00 - QoQ % -103.54% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -3.54% 100.00% - - - - -
EY -1.11 0.04 0.00 0.00 0.00 0.00 0.00 - QoQ % -2,875.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -2,775.00% 100.00% - - - - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.64 2.25 0.00 0.00 0.00 0.00 0.00 - QoQ % -27.11% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 72.89% 100.00% - - - - -
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
KTC-Quarterly Report 30 06 2016.pdf 
