[KINSTEL] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
15-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 107.82%
YoY- 388.05%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 2,146,511 1,588,399 1,175,699 506,074 1,999,306 1,444,826 1,041,061 61.64%
PBT -236,143 -36,947 7,033 18,225 -308,082 -67,248 -41,488 217.11%
Tax -45,307 -35 -24 -11 -25,837 -2,296 -2,283 626.39%
NP -281,450 -36,982 7,009 18,214 -333,919 -69,544 -43,771 243.84%
-
NP to SH -110,196 -10,433 6,002 10,266 -131,328 -18,847 -10,045 390.14%
-
Tax Rate - - 0.34% 0.06% - - - -
Total Cost 2,427,961 1,625,381 1,168,690 487,860 2,333,225 1,514,370 1,084,832 70.68%
-
Net Worth 530,985 636,413 641,593 653,290 603,752 740,417 755,766 -20.88%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 530,985 636,413 641,593 653,290 603,752 740,417 755,766 -20.88%
NOSH 1,041,147 1,043,300 1,034,827 1,036,969 973,795 961,581 956,666 5.77%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -13.11% -2.33% 0.60% 3.60% -16.70% -4.81% -4.20% -
ROE -20.75% -1.64% 0.94% 1.57% -21.75% -2.55% -1.33% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 206.17 152.25 113.61 48.80 205.31 150.26 108.82 52.81%
EPS -10.58 -1.00 0.58 0.99 -13.48 -1.96 -1.05 363.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.61 0.62 0.63 0.62 0.77 0.79 -25.20%
Adjusted Per Share Value based on latest NOSH - 1,036,969
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 204.62 151.42 112.08 48.24 190.59 137.73 99.24 61.64%
EPS -10.50 -0.99 0.57 0.98 -12.52 -1.80 -0.96 389.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5062 0.6067 0.6116 0.6228 0.5756 0.7058 0.7205 -20.88%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.30 0.36 0.44 0.49 0.50 0.49 0.73 -
P/RPS 0.15 0.24 0.39 1.00 0.24 0.33 0.67 -62.96%
P/EPS -2.83 -36.00 75.86 49.49 -3.71 -25.00 -69.52 -88.05%
EY -35.28 -2.78 1.32 2.02 -26.97 -4.00 -1.44 735.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.71 0.78 0.81 0.64 0.92 -25.53%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 29/08/12 15/05/12 29/02/12 25/11/11 24/08/11 -
Price 0.30 0.35 0.41 0.43 0.52 0.51 0.58 -
P/RPS 0.15 0.23 0.36 0.88 0.25 0.34 0.53 -56.72%
P/EPS -2.83 -35.00 70.69 43.43 -3.86 -26.02 -55.24 -86.08%
EY -35.28 -2.86 1.41 2.30 -25.94 -3.84 -1.81 617.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.57 0.66 0.68 0.84 0.66 0.73 -13.17%

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