[KINSTEL] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -141.54%
YoY- 34.21%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 410,054 558,112 412,700 669,625 506,074 554,480 403,765 1.03%
PBT -23,802 -199,196 -43,980 -11,192 18,225 -240,834 -25,760 -5.12%
Tax -11 -45,272 -11 -13 -11 -23,541 -13 -10.53%
NP -23,813 -244,468 -43,991 -11,205 18,214 -264,375 -25,773 -5.13%
-
NP to SH -8,422 -99,763 -16,435 -4,264 10,266 -112,481 -8,802 -2.89%
-
Tax Rate - - - - 0.06% - - -
Total Cost 433,867 802,580 456,691 680,830 487,860 818,855 429,538 0.67%
-
Net Worth 519,876 541,882 634,515 644,800 653,290 641,102 736,689 -20.71%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 519,876 541,882 634,515 644,800 653,290 641,102 736,689 -20.71%
NOSH 1,039,753 1,042,081 1,040,189 1,040,000 1,036,969 1,017,623 956,739 5.69%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -5.81% -43.80% -10.66% -1.67% 3.60% -47.68% -6.38% -
ROE -1.62% -18.41% -2.59% -0.66% 1.57% -17.54% -1.19% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 39.44 53.56 39.68 64.39 48.80 54.49 42.20 -4.40%
EPS -0.81 -9.58 -1.58 -0.41 0.99 -11.05 -0.92 -8.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.52 0.61 0.62 0.63 0.63 0.77 -24.99%
Adjusted Per Share Value based on latest NOSH - 1,040,000
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 39.09 53.20 39.34 63.83 48.24 52.86 38.49 1.03%
EPS -0.80 -9.51 -1.57 -0.41 0.98 -10.72 -0.84 -3.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4956 0.5166 0.6049 0.6147 0.6228 0.6112 0.7023 -20.71%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.295 0.30 0.36 0.44 0.49 0.50 0.49 -
P/RPS 0.75 0.56 0.91 0.68 1.00 0.92 1.16 -25.20%
P/EPS -36.42 -3.13 -22.78 -107.32 49.49 -4.52 -53.26 -22.36%
EY -2.75 -31.91 -4.39 -0.93 2.02 -22.11 -1.88 28.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.58 0.59 0.71 0.78 0.79 0.64 -5.27%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 28/02/13 30/11/12 29/08/12 15/05/12 29/02/12 25/11/11 -
Price 0.425 0.30 0.35 0.41 0.43 0.52 0.51 -
P/RPS 1.08 0.56 0.88 0.64 0.88 0.95 1.21 -7.29%
P/EPS -52.47 -3.13 -22.15 -100.00 43.43 -4.70 -55.43 -3.58%
EY -1.91 -31.91 -4.51 -1.00 2.30 -21.26 -1.80 4.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.58 0.57 0.66 0.68 0.83 0.66 18.35%

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