[KINSTEL] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -25.08%
YoY- -265.73%
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 2,351,398 2,024,296 1,999,306 1,926,434 2,082,122 2,222,388 1,688,494 24.73%
PBT 14,066 72,900 -308,082 -89,664 -82,976 -80,412 -95,850 -
Tax -48 -44 -25,837 -3,061 -4,566 -9,080 -4,228 -94.96%
NP 14,018 72,856 -333,919 -92,725 -87,542 -89,492 -100,078 -
-
NP to SH 12,004 41,064 -131,328 -25,129 -20,090 -14,256 -35,405 -
-
Tax Rate 0.34% 0.06% - - - - - -
Total Cost 2,337,380 1,951,440 2,333,225 2,019,159 2,169,664 2,311,880 1,788,572 19.55%
-
Net Worth 641,593 653,290 603,752 740,417 755,766 760,962 754,302 -10.23%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - 9,428 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 641,593 653,290 603,752 740,417 755,766 760,962 754,302 -10.23%
NOSH 1,034,827 1,036,969 973,795 961,581 956,666 963,243 942,877 6.40%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 0.60% 3.60% -16.70% -4.81% -4.20% -4.03% -5.93% -
ROE 1.87% 6.29% -21.75% -3.39% -2.66% -1.87% -4.69% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 227.23 195.21 205.31 200.34 217.64 230.72 179.08 17.22%
EPS 1.16 3.96 -13.48 -2.61 -2.10 -1.48 -3.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.62 0.63 0.62 0.77 0.79 0.79 0.80 -15.64%
Adjusted Per Share Value based on latest NOSH - 956,739
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 224.16 192.97 190.59 183.64 198.49 211.86 160.96 24.73%
EPS 1.14 3.91 -12.52 -2.40 -1.92 -1.36 -3.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.90 -
NAPS 0.6116 0.6228 0.5756 0.7058 0.7205 0.7254 0.7191 -10.24%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.44 0.49 0.50 0.49 0.73 0.88 0.87 -
P/RPS 0.19 0.25 0.24 0.24 0.34 0.38 0.49 -46.85%
P/EPS 37.93 12.37 -3.71 -18.75 -34.76 -59.46 -23.17 -
EY 2.64 8.08 -26.97 -5.33 -2.88 -1.68 -4.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.15 -
P/NAPS 0.71 0.78 0.81 0.64 0.92 1.11 1.09 -24.87%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 15/05/12 29/02/12 25/11/11 24/08/11 25/05/11 28/02/11 -
Price 0.41 0.43 0.52 0.51 0.58 0.75 0.83 -
P/RPS 0.18 0.22 0.25 0.25 0.27 0.33 0.46 -46.53%
P/EPS 35.34 10.86 -3.86 -19.52 -27.62 -50.68 -22.10 -
EY 2.83 9.21 -25.94 -5.12 -3.62 -1.97 -4.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.20 -
P/NAPS 0.66 0.68 0.84 0.66 0.73 0.95 1.04 -26.17%

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