[KINSTEL] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 21.48%
YoY- -13.92%
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 328,633 199,580 102,735 342,755 248,878 153,812 93,866 130.04%
PBT 20,445 15,013 10,648 13,081 10,605 7,114 4,234 184.86%
Tax -1,169 -738 -226 -3,380 -2,619 -1,601 -1,108 3.62%
NP 19,276 14,275 10,422 9,701 7,986 5,513 3,126 235.15%
-
NP to SH 19,276 14,275 10,422 9,701 7,986 5,513 3,126 235.15%
-
Tax Rate 5.72% 4.92% 2.12% 25.84% 24.70% 22.50% 26.17% -
Total Cost 309,357 185,305 92,313 333,054 240,892 148,299 90,740 126.01%
-
Net Worth 118,787 117,008 113,399 102,569 100,799 100,181 97,799 13.79%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 118,787 117,008 113,399 102,569 100,799 100,181 97,799 13.79%
NOSH 59,993 60,004 59,999 59,981 59,999 59,989 59,999 -0.00%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 5.87% 7.15% 10.14% 2.83% 3.21% 3.58% 3.33% -
ROE 16.23% 12.20% 9.19% 9.46% 7.92% 5.50% 3.20% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 547.78 332.61 171.23 571.43 414.80 256.40 156.44 130.06%
EPS 32.13 23.79 17.37 16.17 13.31 9.19 5.21 235.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.98 1.95 1.89 1.71 1.68 1.67 1.63 13.80%
Adjusted Per Share Value based on latest NOSH - 59,907
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 31.33 19.03 9.79 32.67 23.73 14.66 8.95 130.02%
EPS 1.84 1.36 0.99 0.92 0.76 0.53 0.30 233.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1132 0.1115 0.1081 0.0978 0.0961 0.0955 0.0932 13.79%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.34 0.36 0.37 0.35 0.30 0.34 0.30 -
P/RPS 0.06 0.11 0.22 0.06 0.07 0.13 0.19 -53.52%
P/EPS 1.06 1.51 2.13 2.16 2.25 3.70 5.76 -67.54%
EY 94.50 66.08 46.95 46.21 44.37 27.03 17.37 208.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.18 0.20 0.20 0.18 0.20 0.18 -3.72%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 26/08/04 31/05/04 26/02/04 28/11/03 29/08/03 28/05/03 -
Price 0.36 0.33 0.37 0.37 0.36 0.33 0.31 -
P/RPS 0.07 0.10 0.22 0.06 0.09 0.13 0.20 -50.24%
P/EPS 1.12 1.39 2.13 2.29 2.70 3.59 5.95 -67.05%
EY 89.25 72.09 46.95 43.71 36.97 27.85 16.81 203.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.17 0.20 0.22 0.21 0.20 0.19 -3.53%

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