[KINSTEL] QoQ Annualized Quarter Result on 30-Sep-2012

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012
Profit Trend
QoQ- -230.37%
YoY- 37.72%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 2,341,648 2,341,648 2,146,511 2,382,598 2,351,398 2,024,296 1,999,306 11.12%
PBT -257,610 -257,610 -236,143 -55,420 14,066 72,900 -308,082 -11.25%
Tax -49,425 -49,425 -45,307 -52 -48 -44 -25,837 54.16%
NP -307,036 -307,036 -281,450 -55,473 14,018 72,856 -333,919 -5.44%
-
NP to SH -120,213 -120,213 -110,196 -15,649 12,004 41,064 -131,328 -5.73%
-
Tax Rate - - - - 0.34% 0.06% - -
Total Cost 2,648,684 2,648,684 2,427,961 2,438,071 2,337,380 1,951,440 2,333,225 8.83%
-
Net Worth 0 0 530,985 636,412 641,593 653,290 603,752 -
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 0 0 530,985 636,412 641,593 653,290 603,752 -
NOSH 1,040,950 1,039,753 1,041,147 1,043,299 1,034,827 1,036,969 973,795 4.55%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -13.11% -13.11% -13.11% -2.33% 0.60% 3.60% -16.70% -
ROE 0.00% 0.00% -20.75% -2.46% 1.87% 6.29% -21.75% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 224.95 225.21 206.17 228.37 227.23 195.21 205.31 6.28%
EPS -11.54 -11.54 -10.58 -1.50 1.16 3.96 -13.48 -9.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.51 0.61 0.62 0.63 0.62 -
Adjusted Per Share Value based on latest NOSH - 1,040,189
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 223.23 223.23 204.62 227.13 224.16 192.97 190.59 11.12%
EPS -11.46 -11.46 -10.50 -1.49 1.14 3.91 -12.52 -5.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.5062 0.6067 0.6116 0.6228 0.5756 -
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.325 0.295 0.30 0.36 0.44 0.49 0.50 -
P/RPS 0.14 0.13 0.15 0.16 0.19 0.25 0.24 -30.20%
P/EPS -2.81 -2.55 -2.83 -24.00 37.93 12.37 -3.71 -16.92%
EY -35.53 -39.19 -35.28 -4.17 2.64 8.08 -26.97 20.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.59 0.59 0.71 0.78 0.81 -
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 28/05/13 28/02/13 30/11/12 29/08/12 15/05/12 29/02/12 -
Price 0.29 0.425 0.30 0.35 0.41 0.43 0.52 -
P/RPS 0.13 0.19 0.15 0.15 0.18 0.22 0.25 -35.36%
P/EPS -2.51 -3.68 -2.83 -23.33 35.34 10.86 -3.86 -24.96%
EY -39.82 -27.20 -35.28 -4.29 2.83 9.21 -25.94 33.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.59 0.57 0.66 0.68 0.84 -

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