[KINSTEL] QoQ Annualized Quarter Result on 30-Jun-2013

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013
Profit Trend
QoQ-0.0%
YoY- -1101.45%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 2,405,130 3,607,696 7,215,392 2,341,648 2,341,648 2,146,511 2,382,598 0.63%
PBT -1,664,497 -2,496,746 -4,993,492 -257,610 -257,610 -236,143 -55,420 868.22%
Tax -147,784 -221,676 -443,352 -49,425 -49,425 -45,307 -52 20061.39%
NP -1,812,281 -2,718,422 -5,436,844 -307,036 -307,036 -281,450 -55,473 924.12%
-
NP to SH -729,085 -1,093,628 -2,187,256 -120,213 -120,213 -110,196 -15,649 1197.80%
-
Tax Rate - - - - - - - -
Total Cost 4,217,411 6,326,118 12,652,236 2,648,684 2,648,684 2,427,961 2,438,071 44.14%
-
Net Worth 0 0 0 0 0 530,985 636,412 -
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 0 0 0 0 0 530,985 636,412 -
NOSH 1,041,608 1,041,350 1,041,533 1,040,950 1,039,753 1,041,147 1,043,299 -0.10%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -75.35% -75.35% -75.35% -13.11% -13.11% -13.11% -2.33% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% -20.75% -2.46% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 230.91 346.44 692.77 224.95 225.21 206.17 228.37 0.74%
EPS -70.00 -105.00 -210.00 -11.54 -11.54 -10.58 -1.50 1199.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.00 0.00 0.51 0.61 -
Adjusted Per Share Value based on latest NOSH - 1,041,235
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 229.28 343.92 687.84 223.23 223.23 204.62 227.13 0.63%
EPS -69.50 -104.25 -208.51 -11.46 -11.46 -10.50 -1.49 1198.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.00 0.00 0.5062 0.6067 -
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.165 0.155 0.27 0.325 0.295 0.30 0.36 -
P/RPS 0.07 0.04 0.04 0.14 0.13 0.15 0.16 -42.39%
P/EPS -0.24 -0.15 -0.13 -2.81 -2.55 -2.83 -24.00 -95.37%
EY -424.22 -677.55 -777.79 -35.53 -39.19 -35.28 -4.17 2085.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.59 0.59 -
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 28/02/14 27/11/13 30/08/13 28/05/13 28/02/13 30/11/12 -
Price 0.17 0.195 0.185 0.29 0.425 0.30 0.35 -
P/RPS 0.07 0.06 0.03 0.13 0.19 0.15 0.15 -39.86%
P/EPS -0.24 -0.19 -0.09 -2.51 -3.68 -2.83 -23.33 -95.28%
EY -411.74 -538.57 -1,135.15 -39.82 -27.20 -35.28 -4.29 2002.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.59 0.57 -

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