[KHEESAN] YoY Quarter Result on 2022-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 30/09/16 CAGR
Revenue 12,524 14,261 7,539 14,521 18,543 27,649 36,499 -14.17% YoY % -12.18% 89.16% -48.08% -21.69% -32.93% -24.25% - Horiz. % 34.31% 39.07% 20.66% 39.78% 50.80% 75.75% 100.00%
PBT 369 -2,004 -1,889 -2,541 -44,132 1,729 1,348 -16.89% YoY % 118.41% -6.09% 25.66% 94.24% -2,652.46% 28.26% - Horiz. % 27.37% -148.66% -140.13% -188.50% -3,273.89% 128.26% 100.00%
Tax 0 0 0 0 -522 -509 -52 - YoY % 0.00% 0.00% 0.00% 0.00% -2.55% -878.85% - Horiz. % -0.00% -0.00% -0.00% -0.00% 1,003.85% 978.85% 100.00%
NP 369 -2,004 -1,889 -2,541 -44,654 1,220 1,296 -16.42% YoY % 118.41% -6.09% 25.66% 94.31% -3,760.16% -5.86% - Horiz. % 28.47% -154.63% -145.76% -196.06% -3,445.52% 94.14% 100.00%
NP to SH 369 -2,004 -1,889 -2,541 -44,654 1,220 1,296 -16.42% YoY % 118.41% -6.09% 25.66% 94.31% -3,760.16% -5.86% - Horiz. % 28.47% -154.63% -145.76% -196.06% -3,445.52% 94.14% 100.00%
Tax Rate - % - % - % - % - % 29.44 % 3.86 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 662.69% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 762.69% 100.00%
Total Cost 12,155 16,265 9,428 17,062 63,197 26,429 35,203 -14.09% YoY % -25.27% 72.52% -44.74% -73.00% 139.12% -24.92% - Horiz. % 34.53% 46.20% 26.78% 48.47% 179.52% 75.08% 100.00%
Net Worth -77,412 -8,113,247 -6,969,247 -13,727 110,968 157,039 151,999 - YoY % 99.05% -16.41% -50,666.67% -112.37% -29.34% 3.32% - Horiz. % -50.93% -5,337.66% -4,585.03% -9.03% 73.01% 103.32% 100.00%
Dividend 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 30/09/16 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 30/09/16 CAGR
Net Worth -77,412 -8,113,247 -6,969,247 -13,727 110,968 157,039 151,999 - YoY % 99.05% -16.41% -50,666.67% -112.37% -29.34% 3.32% - Horiz. % -50.93% -5,337.66% -4,585.03% -9.03% 73.01% 103.32% 100.00%
NOSH 137,280 137,280 114,400 114,400 114,400 104,000 100,000 4.63% YoY % 0.00% 20.00% 0.00% 0.00% 10.00% 4.00% - Horiz. % 137.28% 137.28% 114.40% 114.40% 114.40% 104.00% 100.00%
Ratio Analysis 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 30/09/16 CAGR
NP Margin 2.95 % -14.05 % -25.06 % -17.50 % -240.81 % 4.41 % 3.55 % -2.61% YoY % 121.00% 43.93% -43.20% 92.73% -5,560.54% 24.23% - Horiz. % 83.10% -395.77% -705.92% -492.96% -6,783.38% 124.23% 100.00%
ROE 0.00 % 0.00 % 0.00 % 0.00 % -40.24 % 0.78 % 0.85 % - YoY % 0.00% 0.00% 0.00% 0.00% -5,258.97% -8.24% - Horiz. % 0.00% 0.00% 0.00% 0.00% -4,734.12% 91.76% 100.00%
Per Share 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 30/09/16 CAGR
RPS 9.12 10.39 6.59 12.69 16.21 26.59 36.50 -17.97% YoY % -12.22% 57.66% -48.07% -21.71% -39.04% -27.15% - Horiz. % 24.99% 28.47% 18.05% 34.77% 44.41% 72.85% 100.00%
EPS 0.27 -1.46 -1.65 -2.22 -42.94 1.17 1.25 -19.65% YoY % 118.49% 11.52% 25.68% 94.83% -3,770.09% -6.40% - Horiz. % 21.60% -116.80% -132.00% -177.60% -3,435.20% 93.60% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS -0.5639 -59.1000 -60.9200 -0.1200 0.9700 1.5100 1.5200 - YoY % 99.05% 2.99% -50,666.66% -112.37% -35.76% -0.66% - Horiz. % -37.10% -3,888.16% -4,007.89% -7.89% 63.82% 99.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 137,280 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 30/09/16 CAGR
RPS 9.12 10.39 5.49 10.58 13.51 20.14 26.59 -14.17% YoY % -12.22% 89.25% -48.11% -21.69% -32.92% -24.26% - Horiz. % 34.30% 39.07% 20.65% 39.79% 50.81% 75.74% 100.00%
EPS 0.27 -1.46 -1.38 -1.85 -32.53 0.89 0.94 -16.32% YoY % 118.49% -5.80% 25.41% 94.31% -3,755.06% -5.32% - Horiz. % 28.72% -155.32% -146.81% -196.81% -3,460.64% 94.68% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS -0.5639 -59.1000 -50.7667 -0.1000 0.8083 1.1439 1.1072 - YoY % 99.05% -16.41% -50,666.70% -112.37% -29.34% 3.31% - Horiz. % -50.93% -5,337.79% -4,585.14% -9.03% 73.00% 103.31% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 30/09/16 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/03/18 30/09/16 -
Price 0.1600 0.1000 0.1800 0.2500 0.2700 0.6600 0.7900 -
P/RPS 1.75 0.96 2.73 1.97 1.67 2.48 2.16 -2.96% YoY % 82.29% -64.84% 38.58% 17.96% -32.66% 14.81% - Horiz. % 81.02% 44.44% 126.39% 91.20% 77.31% 114.81% 100.00%
P/EPS 59.53 -6.85 -10.90 -11.26 -0.69 56.26 60.96 -0.34% YoY % 969.05% 37.16% 3.20% -1,531.88% -101.23% -7.71% - Horiz. % 97.65% -11.24% -17.88% -18.47% -1.13% 92.29% 100.00%
EY 1.68 -14.60 -9.17 -8.88 -144.57 1.78 1.64 0.34% YoY % 111.51% -59.21% -3.27% 93.86% -8,221.91% 8.54% - Horiz. % 102.44% -890.24% -559.15% -541.46% -8,815.24% 108.54% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.00 0.00 0.00 0.00 0.28 0.44 0.52 - YoY % 0.00% 0.00% 0.00% 0.00% -36.36% -15.38% - Horiz. % 0.00% 0.00% 0.00% 0.00% 53.85% 84.62% 100.00%
Price Multiplier on Announcement Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 30/09/16 CAGR
Date 29/11/23 29/11/22 26/11/21 27/11/20 29/11/19 08/05/19 08/05/19 -
Price 0.1500 0.1150 0.1200 0.3050 0.3050 0.5100 0.5100 -
P/RPS 1.64 1.11 1.82 2.40 1.88 1.92 1.40 2.29% YoY % 47.75% -39.01% -24.17% 27.66% -2.08% 37.14% - Horiz. % 117.14% 79.29% 130.00% 171.43% 134.29% 137.14% 100.00%
P/EPS 55.80 -7.88 -7.27 -13.73 -0.78 43.48 39.35 5.11% YoY % 808.12% -8.39% 47.05% -1,660.26% -101.79% 10.50% - Horiz. % 141.80% -20.03% -18.48% -34.89% -1.98% 110.50% 100.00%
EY 1.79 -12.69 -13.76 -7.28 -127.98 2.30 2.54 -4.87% YoY % 114.11% 7.78% -89.01% 94.31% -5,664.35% -9.45% - Horiz. % 70.47% -499.61% -541.73% -286.61% -5,038.58% 90.55% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.00 0.00 0.00 0.00 0.31 0.34 0.34 - YoY % 0.00% 0.00% 0.00% 0.00% -8.82% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 91.18% 100.00% 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
KSB Q1 2023_September 2022 (Final).pdf 
