[KTC] QoQ Quarter Result on 2017-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 122,065 93,803 106,555 116,760 108,310 114,546 88,866 23.59% QoQ % 30.13% -11.97% -8.74% 7.80% -5.44% 28.90% - Horiz. % 137.36% 105.56% 119.91% 131.39% 121.88% 128.90% 100.00%
PBT -9,646 -156 360 803 418 1,209 343 - QoQ % -6,083.33% -143.33% -55.17% 92.11% -65.43% 252.48% - Horiz. % -2,812.24% -45.48% 104.96% 234.11% 121.87% 352.48% 100.00%
Tax -1,744 181 -176 -1,366 272 -266 -83 662.87% QoQ % -1,063.54% 202.84% 87.12% -602.21% 202.26% -220.48% - Horiz. % 2,101.20% -218.07% 212.05% 1,645.78% -327.71% 320.48% 100.00%
NP -11,390 25 184 -563 690 943 260 - QoQ % -45,660.00% -86.41% 132.68% -181.59% -26.83% 262.69% - Horiz. % -4,380.77% 9.62% 70.77% -216.54% 265.38% 362.69% 100.00%
NP to SH -11,818 70 181 -785 716 913 260 - QoQ % -16,982.86% -61.33% 123.06% -209.64% -21.58% 251.15% - Horiz. % -4,545.38% 26.92% 69.62% -301.92% 275.38% 351.15% 100.00%
Tax Rate - % - % 48.89 % 170.11 % -65.07 % 22.00 % 24.20 % - QoQ % 0.00% 0.00% -71.26% 361.43% -395.77% -9.09% - Horiz. % 0.00% 0.00% 202.02% 702.93% -268.88% 90.91% 100.00%
Total Cost 133,455 93,778 106,371 117,323 107,620 113,603 88,606 31.43% QoQ % 42.31% -11.84% -9.33% 9.02% -5.27% 28.21% - Horiz. % 150.62% 105.84% 120.05% 132.41% 121.46% 128.21% 100.00%
Net Worth 86,747 91,849 91,849 91,849 91,849 91,849 91,849 -3.74% QoQ % -5.56% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 94.44% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Dividend 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 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 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 86,747 91,849 91,849 91,849 91,849 91,849 91,849 -3.74% QoQ % -5.56% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 94.44% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NOSH 510,277 510,277 510,277 510,277 510,277 510,277 510,277 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -9.33 % 0.03 % 0.17 % -0.48 % 0.64 % 0.82 % 0.29 % - QoQ % -31,200.00% -82.35% 135.42% -175.00% -21.95% 182.76% - Horiz. % -3,217.24% 10.34% 58.62% -165.52% 220.69% 282.76% 100.00%
ROE -13.62 % 0.08 % 0.20 % -0.85 % 0.78 % 0.99 % 0.28 % - QoQ % -17,125.00% -60.00% 123.53% -208.97% -21.21% 253.57% - Horiz. % -4,864.29% 28.57% 71.43% -303.57% 278.57% 353.57% 100.00%
Per Share 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 23.92 18.38 20.88 22.88 21.23 22.45 17.42 23.56% QoQ % 30.14% -11.97% -8.74% 7.77% -5.43% 28.87% - Horiz. % 137.31% 105.51% 119.86% 131.34% 121.87% 128.87% 100.00%
EPS -2.32 0.01 0.02 -0.15 0.14 0.18 0.05 - QoQ % -23,300.00% -50.00% 113.33% -207.14% -22.22% 260.00% - Horiz. % -4,640.00% 20.00% 40.00% -300.00% 280.00% 360.00% 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 0.1700 0.1800 0.1800 0.1800 0.1800 0.1800 0.1800 -3.74% QoQ % -5.56% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 94.44% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 670,289 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 18.21 13.99 15.90 17.42 16.16 17.09 13.26 23.57% QoQ % 30.16% -12.01% -8.73% 7.80% -5.44% 28.88% - Horiz. % 137.33% 105.51% 119.91% 131.37% 121.87% 128.88% 100.00%
EPS -1.76 0.01 0.03 -0.12 0.11 0.14 0.04 - QoQ % -17,700.00% -66.67% 125.00% -209.09% -21.43% 250.00% - Horiz. % -4,400.00% 25.00% 75.00% -300.00% 275.00% 350.00% 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 0.1294 0.1370 0.1370 0.1370 0.1370 0.1370 0.1370 -3.74% QoQ % -5.55% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 94.45% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.1550 0.1800 0.2100 0.2600 0.2800 0.2400 0.3000 -
P/RPS 0.65 0.98 1.01 1.14 1.32 1.07 1.72 -47.76% QoQ % -33.67% -2.97% -11.40% -13.64% 23.36% -37.79% - Horiz. % 37.79% 56.98% 58.72% 66.28% 76.74% 62.21% 100.00%
P/EPS -6.69 1,312.14 592.03 -169.01 199.55 134.14 588.78 - QoQ % -100.51% 121.63% 450.29% -184.70% 48.76% -77.22% - Horiz. % -1.14% 222.86% 100.55% -28.71% 33.89% 22.78% 100.00%
EY -14.94 0.08 0.17 -0.59 0.50 0.75 0.17 - QoQ % -18,775.00% -52.94% 128.81% -218.00% -33.33% 341.18% - Horiz. % -8,788.23% 47.06% 100.00% -347.06% 294.12% 441.18% 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 0.91 1.00 1.17 1.44 1.56 1.33 1.67 -33.31% QoQ % -9.00% -14.53% -18.75% -7.69% 17.29% -20.36% - Horiz. % 54.49% 59.88% 70.06% 86.23% 93.41% 79.64% 100.00%
Price Multiplier on Announcement Date 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 22/10/18 28/02/18 28/11/17 30/08/17 26/05/17 27/02/17 28/11/16 -
Price 0.1550 0.1700 0.1900 0.2450 0.2750 0.2600 0.2700 -
P/RPS 0.65 0.92 0.91 1.07 1.30 1.16 1.55 -44.00% QoQ % -29.35% 1.10% -14.95% -17.69% 12.07% -25.16% - Horiz. % 41.94% 59.35% 58.71% 69.03% 83.87% 74.84% 100.00%
P/EPS -6.69 1,239.24 535.65 -159.26 195.99 145.31 529.90 - QoQ % -100.54% 131.35% 436.34% -181.26% 34.88% -72.58% - Horiz. % -1.26% 233.86% 101.09% -30.05% 36.99% 27.42% 100.00%
EY -14.94 0.08 0.19 -0.63 0.51 0.69 0.19 - QoQ % -18,775.00% -57.89% 130.16% -223.53% -26.09% 263.16% - Horiz. % -7,863.16% 42.11% 100.00% -331.58% 268.42% 363.16% 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 0.91 0.94 1.06 1.36 1.53 1.44 1.50 -28.36% QoQ % -3.19% -11.32% -22.06% -11.11% 6.25% -4.00% - Horiz. % 60.67% 62.67% 70.67% 90.67% 102.00% 96.00% 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 6 2017 (Q4).pdf 
