[KINSTEL] QoQ Annualized Quarter Result on 30-Sep-2015 [#1]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -1157.22%
YoY- 43.17%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 298,996 283,236 257,604 218,012 413,466 469,438 376,996 -14.33%
PBT -89,876 -64,622 -92,416 -96,976 -93,526 -84,340 3,088 -
Tax 1,338 1,292 -50 -52 1,374 -50 -50 -
NP -88,538 -63,330 -92,466 -97,028 -92,152 -84,390 3,038 -
-
NP to SH -70,357 -43,560 -70,638 -74,016 7,001 31,381 166,108 -
-
Tax Rate - - - - - - 1.62% -
Total Cost 387,534 346,566 350,070 315,040 505,618 553,829 373,958 2.40%
-
Net Worth 353,452 393,808 395,593 416,651 443,570 157,670 490,612 -19.65%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 353,452 393,808 395,593 416,651 443,570 157,670 490,612 -19.65%
NOSH 1,042,325 1,040,445 1,041,858 1,039,550 1,044,925 1,041,415 1,042,082 0.01%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -29.61% -22.36% -35.89% -44.51% -22.29% -17.98% 0.81% -
ROE -19.91% -11.06% -17.86% -17.76% 1.58% 19.90% 33.86% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 28.69 27.22 24.73 20.97 39.57 45.08 36.18 -14.33%
EPS -6.75 -4.19 -6.78 -7.12 0.67 3.01 15.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3391 0.3785 0.3797 0.4008 0.4245 0.1514 0.4708 -19.66%
Adjusted Per Share Value based on latest NOSH - 1,039,550
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 28.50 27.00 24.56 20.78 39.42 44.75 35.94 -14.33%
EPS -6.71 -4.15 -6.73 -7.06 0.67 2.99 15.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3369 0.3754 0.3771 0.3972 0.4229 0.1503 0.4677 -19.65%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.07 0.085 0.105 0.125 0.155 0.125 0.15 -
P/RPS 0.24 0.31 0.42 0.60 0.39 0.28 0.41 -30.04%
P/EPS -1.04 -2.03 -1.55 -1.76 23.13 4.15 0.94 -
EY -96.43 -49.25 -64.57 -56.96 4.32 24.11 106.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.22 0.28 0.31 0.37 0.83 0.32 -24.50%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 31/05/16 29/02/16 30/11/15 02/09/15 29/05/15 27/02/15 -
Price 0.05 0.08 0.08 0.105 0.14 0.145 0.15 -
P/RPS 0.17 0.29 0.32 0.50 0.35 0.32 0.41 -44.42%
P/EPS -0.74 -1.91 -1.18 -1.47 20.90 4.81 0.94 -
EY -135.00 -52.33 -84.75 -67.81 4.79 20.78 106.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.21 0.21 0.26 0.33 0.96 0.32 -39.68%

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