[KINSTEL] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 182.88%
YoY- -40.86%
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,275,164 915,092 540,401 1,991,181 1,537,147 1,079,463 440,348 103.03%
PBT 307 49,600 36,831 -67,388 -150,388 -167,326 -93,289 -
Tax -335 -210 -125 51,865 44,069 29,969 16,925 -
NP -28 49,390 36,706 -15,523 -106,319 -137,357 -76,364 -99.48%
-
NP to SH 11,372 30,729 22,552 18,942 -22,854 -42,639 -34,761 -
-
Tax Rate 109.12% 0.42% 0.34% - - - - -
Total Cost 1,275,192 865,702 503,695 2,006,704 1,643,466 1,216,820 516,712 82.52%
-
Net Worth 808,257 838,920 826,906 788,040 749,463 744,344 754,074 4.73%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 9,271 - - - -
Div Payout % - - - 48.94% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 808,257 838,920 826,906 788,040 749,463 744,344 754,074 4.73%
NOSH 939,834 942,607 939,666 927,106 925,263 918,943 919,603 1.45%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 0.00% 5.40% 6.79% -0.78% -6.92% -12.72% -17.34% -
ROE 1.41% 3.66% 2.73% 2.40% -3.05% -5.73% -4.61% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 135.68 97.08 57.51 214.77 166.13 117.47 47.88 100.12%
EPS 1.21 3.26 2.40 2.04 -2.47 -4.64 -3.78 -
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.86 0.89 0.88 0.85 0.81 0.81 0.82 3.22%
Adjusted Per Share Value based on latest NOSH - 934,499
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 121.56 87.23 51.52 189.82 146.53 102.90 41.98 103.02%
EPS 1.08 2.93 2.15 1.81 -2.18 -4.06 -3.31 -
DPS 0.00 0.00 0.00 0.88 0.00 0.00 0.00 -
NAPS 0.7705 0.7997 0.7883 0.7512 0.7145 0.7096 0.7189 4.72%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.86 0.81 1.00 0.91 0.94 0.88 0.38 -
P/RPS 0.63 0.83 1.74 0.42 0.57 0.75 0.79 -13.99%
P/EPS 71.07 24.85 41.67 44.54 -38.06 -18.97 -10.05 -
EY 1.41 4.02 2.40 2.25 -2.63 -5.27 -9.95 -
DY 0.00 0.00 0.00 1.10 0.00 0.00 0.00 -
P/NAPS 1.00 0.91 1.14 1.07 1.16 1.09 0.46 67.73%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 27/08/10 25/05/10 25/02/10 06/11/09 19/08/09 18/05/09 -
Price 0.90 0.87 0.78 1.00 0.96 0.94 0.80 -
P/RPS 0.66 0.90 1.36 0.47 0.58 0.80 1.67 -46.11%
P/EPS 74.38 26.69 32.50 48.94 -38.87 -20.26 -21.16 -
EY 1.34 3.75 3.08 2.04 -2.57 -4.94 -4.73 -
DY 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.98 0.89 1.18 1.19 1.16 0.98 4.70%

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