[KINSTEL] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -31.87%
YoY- 172.07%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 2,222,388 1,688,494 1,700,218 1,830,184 2,161,604 1,991,181 2,049,529 5.55%
PBT -80,412 -95,850 409 99,200 147,324 -67,388 -200,517 -45.64%
Tax -9,080 -4,228 -446 -420 -500 51,865 58,758 -
NP -89,492 -100,078 -37 98,780 146,824 -15,523 -141,758 -26.42%
-
NP to SH -14,256 -35,405 15,162 61,458 90,208 18,942 -30,472 -39.76%
-
Tax Rate - - 109.05% 0.42% 0.34% - - -
Total Cost 2,311,880 1,788,572 1,700,255 1,731,404 2,014,780 2,006,704 2,191,287 3.63%
-
Net Worth 760,962 754,302 808,257 838,920 826,906 788,040 749,463 1.02%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 9,428 - - - 9,271 - -
Div Payout % - 0.00% - - - 48.94% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 760,962 754,302 808,257 838,920 826,906 788,040 749,463 1.02%
NOSH 963,243 942,877 939,834 942,607 939,666 927,106 925,263 2.72%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -4.03% -5.93% 0.00% 5.40% 6.79% -0.78% -6.92% -
ROE -1.87% -4.69% 1.88% 7.33% 10.91% 2.40% -4.07% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 230.72 179.08 180.91 194.16 230.04 214.77 221.51 2.75%
EPS -1.48 -3.75 1.61 6.52 9.60 2.04 -3.29 -41.31%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.79 0.80 0.86 0.89 0.88 0.85 0.81 -1.65%
Adjusted Per Share Value based on latest NOSH - 939,885
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 211.86 160.96 162.08 174.47 206.06 189.82 195.38 5.55%
EPS -1.36 -3.38 1.45 5.86 8.60 1.81 -2.90 -39.66%
DPS 0.00 0.90 0.00 0.00 0.00 0.88 0.00 -
NAPS 0.7254 0.7191 0.7705 0.7997 0.7883 0.7512 0.7145 1.01%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.88 0.87 0.86 0.81 1.00 0.91 0.94 -
P/RPS 0.38 0.49 0.48 0.42 0.43 0.42 0.42 -6.46%
P/EPS -59.46 -23.17 53.31 12.42 10.42 44.54 -28.54 63.19%
EY -1.68 -4.32 1.88 8.05 9.60 2.25 -3.50 -38.72%
DY 0.00 1.15 0.00 0.00 0.00 1.10 0.00 -
P/NAPS 1.11 1.09 1.00 0.91 1.14 1.07 1.16 -2.89%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 28/02/11 29/11/10 27/08/10 25/05/10 25/02/10 06/11/09 -
Price 0.75 0.83 0.90 0.87 0.78 1.00 0.96 -
P/RPS 0.33 0.46 0.50 0.45 0.34 0.47 0.43 -16.19%
P/EPS -50.68 -22.10 55.79 13.34 8.13 48.94 -29.15 44.63%
EY -1.97 -4.52 1.79 7.49 12.31 2.04 -3.43 -30.92%
DY 0.00 1.20 0.00 0.00 0.00 1.00 0.00 -
P/NAPS 0.95 1.04 1.05 0.98 0.89 1.18 1.19 -13.95%

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