[KINSTEL] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -7.87%
YoY- 141.27%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 2,158,926 1,761,392 2,457,857 2,773,929 2,471,066 2,333,960 2,129,886 0.90%
PBT -334,652 -373,156 10,302 514,186 565,798 399,576 221,033 -
Tax 59,938 67,700 40,237 11,521 2,446 5,372 -2,127 -
NP -274,714 -305,456 50,539 525,708 568,244 404,948 218,906 -
-
NP to SH -85,278 -139,044 32,029 313,137 339,888 246,464 130,453 -
-
Tax Rate - - -390.57% -2.24% -0.43% -1.34% 0.96% -
Total Cost 2,433,640 2,066,848 2,407,318 2,248,221 1,902,822 1,929,012 1,910,980 17.50%
-
Net Worth 744,344 754,074 797,537 1,000,952 976,253 837,413 793,768 -4.19%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 15,765 - - - 15,334 -
Div Payout % - - 49.22% - - - 11.75% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 744,344 754,074 797,537 1,000,952 976,253 837,413 793,768 -4.19%
NOSH 918,943 919,603 927,369 926,807 947,819 881,487 902,009 1.24%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -12.72% -17.34% 2.06% 18.95% 23.00% 17.35% 10.28% -
ROE -11.46% -18.44% 4.02% 31.28% 34.82% 29.43% 16.43% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 234.94 191.54 265.04 299.30 260.71 264.78 236.13 -0.33%
EPS -9.28 -15.12 3.46 33.79 35.86 27.96 14.80 -
DPS 0.00 0.00 1.70 0.00 0.00 0.00 1.70 -
NAPS 0.81 0.82 0.86 1.08 1.03 0.95 0.88 -5.38%
Adjusted Per Share Value based on latest NOSH - 926,293
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 205.81 167.91 234.30 264.44 235.56 222.49 203.04 0.90%
EPS -8.13 -13.25 3.05 29.85 32.40 23.50 12.44 -
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.46 -
NAPS 0.7096 0.7189 0.7603 0.9542 0.9307 0.7983 0.7567 -4.19%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.88 0.38 0.43 0.58 1.50 1.13 1.34 -
P/RPS 0.37 0.20 0.16 0.19 0.58 0.43 0.57 -25.05%
P/EPS -9.48 -2.51 12.45 1.72 4.18 4.04 9.27 -
EY -10.55 -39.79 8.03 58.25 23.91 24.74 10.79 -
DY 0.00 0.00 3.95 0.00 0.00 0.00 1.27 -
P/NAPS 1.09 0.46 0.50 0.54 1.46 1.19 1.52 -19.89%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 18/05/09 26/02/09 26/11/08 04/08/08 28/05/08 26/02/08 -
Price 0.94 0.80 0.41 0.43 1.29 1.62 1.29 -
P/RPS 0.40 0.42 0.15 0.14 0.49 0.61 0.55 -19.14%
P/EPS -10.13 -5.29 11.87 1.27 3.60 5.79 8.92 -
EY -9.87 -18.90 8.42 78.57 27.80 17.26 11.21 -
DY 0.00 0.00 4.15 0.00 0.00 0.00 1.32 -
P/NAPS 1.16 0.98 0.48 0.40 1.25 1.71 1.47 -14.61%

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