[KINSTEL] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
04-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 37.91%
YoY- 198.85%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 1,761,392 2,457,857 2,773,929 2,471,066 2,333,960 2,129,886 2,040,241 -9.32%
PBT -373,156 10,302 514,186 565,798 399,576 221,033 215,636 -
Tax 67,700 40,237 11,521 2,446 5,372 -2,127 -969 -
NP -305,456 50,539 525,708 568,244 404,948 218,906 214,666 -
-
NP to SH -139,044 32,029 313,137 339,888 246,464 130,453 129,786 -
-
Tax Rate - -390.57% -2.24% -0.43% -1.34% 0.96% 0.45% -
Total Cost 2,066,848 2,407,318 2,248,221 1,902,822 1,929,012 1,910,980 1,825,574 8.61%
-
Net Worth 754,074 797,537 1,000,952 976,253 837,413 793,768 3,727,914 -65.50%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 15,765 - - - 15,334 - -
Div Payout % - 49.22% - - - 11.75% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 754,074 797,537 1,000,952 976,253 837,413 793,768 3,727,914 -65.50%
NOSH 919,603 927,369 926,807 947,819 881,487 902,009 900,462 1.41%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -17.34% 2.06% 18.95% 23.00% 17.35% 10.28% 10.52% -
ROE -18.44% 4.02% 31.28% 34.82% 29.43% 16.43% 3.48% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 191.54 265.04 299.30 260.71 264.78 236.13 226.58 -10.58%
EPS -15.12 3.46 33.79 35.86 27.96 14.80 14.41 -
DPS 0.00 1.70 0.00 0.00 0.00 1.70 0.00 -
NAPS 0.82 0.86 1.08 1.03 0.95 0.88 4.14 -65.98%
Adjusted Per Share Value based on latest NOSH - 920,071
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 167.91 234.30 264.44 235.56 222.49 203.04 194.49 -9.32%
EPS -13.25 3.05 29.85 32.40 23.50 12.44 12.37 -
DPS 0.00 1.50 0.00 0.00 0.00 1.46 0.00 -
NAPS 0.7189 0.7603 0.9542 0.9307 0.7983 0.7567 3.5538 -65.50%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.38 0.43 0.58 1.50 1.13 1.34 1.47 -
P/RPS 0.20 0.16 0.19 0.58 0.43 0.57 0.65 -54.39%
P/EPS -2.51 12.45 1.72 4.18 4.04 9.27 10.20 -
EY -39.79 8.03 58.25 23.91 24.74 10.79 9.80 -
DY 0.00 3.95 0.00 0.00 0.00 1.27 0.00 -
P/NAPS 0.46 0.50 0.54 1.46 1.19 1.52 0.36 17.73%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 18/05/09 26/02/09 26/11/08 04/08/08 28/05/08 26/02/08 27/11/07 -
Price 0.80 0.41 0.43 1.29 1.62 1.29 1.39 -
P/RPS 0.42 0.15 0.14 0.49 0.61 0.55 0.61 -22.00%
P/EPS -5.29 11.87 1.27 3.60 5.79 8.92 9.64 -
EY -18.90 8.42 78.57 27.80 17.26 11.21 10.37 -
DY 0.00 4.15 0.00 0.00 0.00 1.32 0.00 -
P/NAPS 0.98 0.48 0.40 1.25 1.71 1.47 0.34 102.40%

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