[KINSTEL] QoQ Annualized Quarter Result on 30-Sep-2014 [#1]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 76.18%
YoY- 94.04%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 413,466 469,438 376,996 315,384 1,803,848 2,405,130 3,607,696 -76.49%
PBT -93,526 -84,340 3,088 -262,760 -1,248,373 -1,664,497 -2,496,746 -88.87%
Tax 1,374 -50 -50 -56 -110,838 -147,784 -221,676 -
NP -92,152 -84,390 3,038 -262,816 -1,359,211 -1,812,281 -2,718,422 -89.59%
-
NP to SH 7,001 31,381 166,108 -130,252 -546,814 -729,085 -1,093,628 -
-
Tax Rate - - 1.62% - - - - -
Total Cost 505,618 553,829 373,958 578,200 3,163,059 4,217,411 6,326,118 -81.53%
-
Net Worth 443,570 157,670 490,612 4,993,686 -66,759 0 0 -
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 443,570 157,670 490,612 4,993,686 -66,759 0 0 -
NOSH 1,044,925 1,041,415 1,042,082 1,040,351 1,041,497 1,041,608 1,041,350 0.22%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -22.29% -17.98% 0.81% -83.33% -75.35% -75.35% -75.35% -
ROE 1.58% 19.90% 33.86% -2.61% 0.00% 0.00% 0.00% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 39.57 45.08 36.18 30.32 173.20 230.91 346.44 -76.55%
EPS 0.67 3.01 15.94 -12.52 -52.50 -70.00 -105.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4245 0.1514 0.4708 4.80 -0.0641 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,040,351
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 39.42 44.75 35.94 30.07 171.96 229.28 343.92 -76.49%
EPS 0.67 2.99 15.83 -12.42 -52.13 -69.50 -104.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4229 0.1503 0.4677 4.7604 -0.0636 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.155 0.125 0.15 0.24 0.155 0.165 0.155 -
P/RPS 0.39 0.28 0.41 0.79 0.09 0.07 0.04 358.29%
P/EPS 23.13 4.15 0.94 -1.92 -0.30 -0.24 -0.15 -
EY 4.32 24.11 106.27 -52.17 -338.73 -424.22 -677.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.83 0.32 0.05 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 02/09/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 -
Price 0.14 0.145 0.15 0.175 0.21 0.17 0.195 -
P/RPS 0.35 0.32 0.41 0.58 0.12 0.07 0.06 225.09%
P/EPS 20.90 4.81 0.94 -1.40 -0.40 -0.24 -0.19 -
EY 4.79 20.78 106.27 -71.54 -250.01 -411.74 -538.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.96 0.32 0.04 0.00 0.00 0.00 -

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