[KINSTEL] QoQ Quarter Result on 30-Jun-2011 [#2]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -81.85%
YoY- -179.26%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 506,074 554,480 403,765 485,464 555,597 413,330 360,072 25.44%
PBT 18,225 -240,834 -25,760 -21,385 -20,103 -96,157 -49,293 -
Tax -11 -23,541 -13 -13 -2,270 -3,893 -125 -80.18%
NP 18,214 -264,375 -25,773 -21,398 -22,373 -100,050 -49,418 -
-
NP to SH 10,266 -112,481 -8,802 -6,481 -3,564 -46,777 -19,357 -
-
Tax Rate 0.06% - - - - - - -
Total Cost 487,860 818,855 429,538 506,862 577,970 513,380 409,490 12.37%
-
Net Worth 653,290 641,102 736,689 752,939 760,962 766,346 812,049 -13.48%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - 9,461 - -
Div Payout % - - - - - 0.00% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 653,290 641,102 736,689 752,939 760,962 766,346 812,049 -13.48%
NOSH 1,036,969 1,017,623 956,739 953,088 963,243 946,106 944,243 6.43%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 3.60% -47.68% -6.38% -4.41% -4.03% -24.21% -13.72% -
ROE 1.57% -17.54% -1.19% -0.86% -0.47% -6.10% -2.38% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 48.80 54.49 42.20 50.94 57.68 43.69 38.13 17.86%
EPS 0.99 -11.05 -0.92 -0.68 -0.37 -4.94 -2.05 -
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.63 0.63 0.77 0.79 0.79 0.81 0.86 -18.72%
Adjusted Per Share Value based on latest NOSH - 953,088
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 48.24 52.86 38.49 46.28 52.96 39.40 34.33 25.42%
EPS 0.98 -10.72 -0.84 -0.62 -0.34 -4.46 -1.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.90 0.00 -
NAPS 0.6228 0.6112 0.7023 0.7178 0.7254 0.7305 0.7741 -13.48%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.49 0.50 0.49 0.73 0.88 0.87 0.86 -
P/RPS 1.00 0.92 1.16 1.43 1.53 1.99 2.26 -41.90%
P/EPS 49.49 -4.52 -53.26 -107.35 -237.84 -17.60 -41.95 -
EY 2.02 -22.11 -1.88 -0.93 -0.42 -5.68 -2.38 -
DY 0.00 0.00 0.00 0.00 0.00 1.15 0.00 -
P/NAPS 0.78 0.79 0.64 0.92 1.11 1.07 1.00 -15.25%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 15/05/12 29/02/12 25/11/11 24/08/11 25/05/11 28/02/11 29/11/10 -
Price 0.43 0.52 0.51 0.58 0.75 0.83 0.90 -
P/RPS 0.88 0.95 1.21 1.14 1.30 1.90 2.36 -48.16%
P/EPS 43.43 -4.70 -55.43 -85.29 -202.70 -16.79 -43.90 -
EY 2.30 -21.26 -1.80 -1.17 -0.49 -5.96 -2.28 -
DY 0.00 0.00 0.00 0.00 0.00 1.20 0.00 -
P/NAPS 0.68 0.83 0.66 0.73 0.95 1.02 1.05 -25.12%

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