[KINSTEL] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 19.06%
YoY- 164.88%
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,688,494 1,275,164 915,092 540,401 1,991,181 1,537,147 1,079,463 34.63%
PBT -95,850 307 49,600 36,831 -67,388 -150,388 -167,326 -30.95%
Tax -4,228 -335 -210 -125 51,865 44,069 29,969 -
NP -100,078 -28 49,390 36,706 -15,523 -106,319 -137,357 -18.98%
-
NP to SH -35,405 11,372 30,729 22,552 18,942 -22,854 -42,639 -11.62%
-
Tax Rate - 109.12% 0.42% 0.34% - - - -
Total Cost 1,788,572 1,275,192 865,702 503,695 2,006,704 1,643,466 1,216,820 29.18%
-
Net Worth 754,302 808,257 838,920 826,906 788,040 749,463 744,344 0.88%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 9,428 - - - 9,271 - - -
Div Payout % 0.00% - - - 48.94% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 754,302 808,257 838,920 826,906 788,040 749,463 744,344 0.88%
NOSH 942,877 939,834 942,607 939,666 927,106 925,263 918,943 1.72%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -5.93% 0.00% 5.40% 6.79% -0.78% -6.92% -12.72% -
ROE -4.69% 1.41% 3.66% 2.73% 2.40% -3.05% -5.73% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 179.08 135.68 97.08 57.51 214.77 166.13 117.47 32.35%
EPS -3.75 1.21 3.26 2.40 2.04 -2.47 -4.64 -13.20%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.80 0.86 0.89 0.88 0.85 0.81 0.81 -0.82%
Adjusted Per Share Value based on latest NOSH - 939,666
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 160.96 121.56 87.23 51.52 189.82 146.53 102.90 34.64%
EPS -3.38 1.08 2.93 2.15 1.81 -2.18 -4.06 -11.47%
DPS 0.90 0.00 0.00 0.00 0.88 0.00 0.00 -
NAPS 0.7191 0.7705 0.7997 0.7883 0.7512 0.7145 0.7096 0.88%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.87 0.86 0.81 1.00 0.91 0.94 0.88 -
P/RPS 0.49 0.63 0.83 1.74 0.42 0.57 0.75 -24.64%
P/EPS -23.17 71.07 24.85 41.67 44.54 -38.06 -18.97 14.22%
EY -4.32 1.41 4.02 2.40 2.25 -2.63 -5.27 -12.37%
DY 1.15 0.00 0.00 0.00 1.10 0.00 0.00 -
P/NAPS 1.09 1.00 0.91 1.14 1.07 1.16 1.09 0.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 29/11/10 27/08/10 25/05/10 25/02/10 06/11/09 19/08/09 -
Price 0.83 0.90 0.87 0.78 1.00 0.96 0.94 -
P/RPS 0.46 0.66 0.90 1.36 0.47 0.58 0.80 -30.78%
P/EPS -22.10 74.38 26.69 32.50 48.94 -38.87 -20.26 5.94%
EY -4.52 1.34 3.75 3.08 2.04 -2.57 -4.94 -5.73%
DY 1.20 0.00 0.00 0.00 1.00 0.00 0.00 -
P/NAPS 1.04 1.05 0.98 0.89 1.18 1.19 1.16 -7.00%

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