[KINSTEL] QoQ Annualized Quarter Result on 31-Mar-2016 [#3]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
31-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- 38.33%
YoY- -238.81%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 25,048 205,596 298,996 283,236 257,604 218,012 413,466 -84.44%
PBT -52,444 -61,884 -89,876 -64,622 -92,416 -96,976 -93,526 -31.88%
Tax 1,292 1,296 1,338 1,292 -50 -52 1,374 -4.00%
NP -51,152 -60,588 -88,538 -63,330 -92,466 -97,028 -92,152 -32.33%
-
NP to SH -39,460 -45,876 -70,357 -43,560 -70,638 -74,016 7,001 -
-
Tax Rate - - - - - - - -
Total Cost 76,200 266,184 387,534 346,566 350,070 315,040 505,618 -71.51%
-
Net Worth 283,837 326,553 353,452 393,808 395,593 416,651 443,570 -25.64%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 283,837 326,553 353,452 393,808 395,593 416,651 443,570 -25.64%
NOSH 1,049,000 1,042,636 1,042,325 1,040,445 1,041,858 1,039,550 1,044,925 0.25%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -204.22% -29.47% -29.61% -22.36% -35.89% -44.51% -22.29% -
ROE -13.90% -14.05% -19.91% -11.06% -17.86% -17.76% 1.58% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 2.40 19.72 28.69 27.22 24.73 20.97 39.57 -84.43%
EPS -3.78 -4.40 -6.75 -4.19 -6.78 -7.12 0.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2725 0.3132 0.3391 0.3785 0.3797 0.4008 0.4245 -25.48%
Adjusted Per Share Value based on latest NOSH - 1,060,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 2.39 19.60 28.50 27.00 24.56 20.78 39.42 -84.43%
EPS -3.76 -4.37 -6.71 -4.15 -6.73 -7.06 0.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2706 0.3113 0.3369 0.3754 0.3771 0.3972 0.4229 -25.64%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.045 0.055 0.07 0.085 0.105 0.125 0.155 -
P/RPS 1.87 0.28 0.24 0.31 0.42 0.60 0.39 183.00%
P/EPS -1.19 -1.25 -1.04 -2.03 -1.55 -1.76 23.13 -
EY -84.19 -80.00 -96.43 -49.25 -64.57 -56.96 4.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.18 0.21 0.22 0.28 0.31 0.37 -40.31%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 21/02/17 21/11/16 30/08/16 31/05/16 29/02/16 30/11/15 02/09/15 -
Price 0.04 0.05 0.05 0.08 0.08 0.105 0.14 -
P/RPS 1.66 0.25 0.17 0.29 0.32 0.50 0.35 180.96%
P/EPS -1.06 -1.14 -0.74 -1.91 -1.18 -1.47 20.90 -
EY -94.71 -88.00 -135.00 -52.33 -84.75 -67.81 4.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.16 0.15 0.21 0.21 0.26 0.33 -40.74%

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