[KINSTEL] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 76.36%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 102,735 342,755 248,878 153,812 93,866 324,095 246,353 -44.15%
PBT 10,648 13,081 10,605 7,114 4,234 12,006 8,807 13.47%
Tax -226 -3,380 -2,619 -1,601 -1,108 -736 -555 -45.03%
NP 10,422 9,701 7,986 5,513 3,126 11,270 8,252 16.82%
-
NP to SH 10,422 9,701 7,986 5,513 3,126 11,270 8,252 16.82%
-
Tax Rate 2.12% 25.84% 24.70% 22.50% 26.17% 6.13% 6.30% -
Total Cost 92,313 333,054 240,892 148,299 90,740 312,825 238,101 -46.79%
-
Net Worth 113,399 102,569 100,799 100,181 97,799 90,499 83,080 23.02%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 113,399 102,569 100,799 100,181 97,799 90,499 83,080 23.02%
NOSH 59,999 59,981 59,999 59,989 59,999 49,999 46,674 18.20%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 10.14% 2.83% 3.21% 3.58% 3.33% 3.48% 3.35% -
ROE 9.19% 9.46% 7.92% 5.50% 3.20% 12.45% 9.93% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 171.23 571.43 414.80 256.40 156.44 648.19 527.81 -52.75%
EPS 17.37 16.17 13.31 9.19 5.21 22.54 17.68 -1.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.71 1.68 1.67 1.63 1.81 1.78 4.07%
Adjusted Per Share Value based on latest NOSH - 59,974
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 9.79 32.67 23.73 14.66 8.95 30.90 23.48 -44.15%
EPS 0.99 0.92 0.76 0.53 0.30 1.07 0.79 16.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1081 0.0978 0.0961 0.0955 0.0932 0.0863 0.0792 23.02%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 - -
Price 0.37 0.35 0.30 0.34 0.30 0.29 0.00 -
P/RPS 0.22 0.06 0.07 0.13 0.19 0.04 0.00 -
P/EPS 2.13 2.16 2.25 3.70 5.76 1.29 0.00 -
EY 46.95 46.21 44.37 27.03 17.37 77.72 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.20 0.18 0.20 0.18 0.16 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 26/02/04 28/11/03 29/08/03 28/05/03 26/02/03 20/11/02 -
Price 0.37 0.37 0.36 0.33 0.31 0.32 0.00 -
P/RPS 0.22 0.06 0.09 0.13 0.20 0.05 0.00 -
P/EPS 2.13 2.29 2.70 3.59 5.95 1.42 0.00 -
EY 46.95 43.71 36.97 27.85 16.81 70.44 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.22 0.21 0.20 0.19 0.18 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