[KINSTEL] QoQ 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- -23.64%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Quarter 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 93,877 95,066 59,946 93,866 77,742 81,014 17.14%
PBT 10,648 2,476 3,491 2,880 4,234 3,199 2,665 151.58%
Tax -226 -761 -1,018 -493 -1,108 -181 -156 28.00%
NP 10,422 1,715 2,473 2,387 3,126 3,018 2,509 158.18%
-
NP to SH 10,422 1,715 2,473 2,387 3,126 3,018 2,509 158.18%
-
Tax Rate 2.12% 30.74% 29.16% 17.12% 26.17% 5.66% 5.85% -
Total Cost 92,313 92,162 92,593 57,559 90,740 74,724 78,505 11.39%
-
Net Worth 113,399 59,907 100,840 100,158 97,799 90,440 83,011 23.09%
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 59,907 100,840 100,158 97,799 90,440 83,011 23.09%
NOSH 59,999 59,907 60,024 59,974 59,999 49,966 46,635 18.27%
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% 1.83% 2.60% 3.98% 3.33% 3.88% 3.10% -
ROE 9.19% 2.86% 2.45% 2.38% 3.20% 3.34% 3.02% -
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 171.23 156.70 158.38 99.95 156.44 155.59 173.72 -0.95%
EPS 17.37 2.86 4.12 3.98 5.21 6.04 5.38 118.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.00 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 8.95 9.06 5.71 8.95 7.41 7.72 17.14%
EPS 0.99 0.16 0.24 0.23 0.30 0.29 0.24 156.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1081 0.0571 0.0961 0.0955 0.0932 0.0862 0.0791 23.12%
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 0.22 0.19 0.34 0.19 0.19 0.00 -
P/EPS 2.13 12.23 7.28 8.54 5.76 4.80 0.00 -
EY 46.95 8.18 13.73 11.71 17.37 20.83 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.35 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 0.24 0.23 0.33 0.20 0.21 0.00 -
P/EPS 2.13 12.92 8.74 8.29 5.95 5.30 0.00 -
EY 46.95 7.74 11.44 12.06 16.81 18.88 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.37 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