[KINSTEL] QoQ Quarter Result on 30-Jun-2013

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013
Profit Trend
QoQ- -320.35%
YoY- -730.25%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 162,365 170,995 345,457 416,689 410,054 558,112 412,700 -46.33%
PBT -247,505 -119,436 -140,328 -86,122 -23,802 -199,196 -43,980 216.72%
Tax -9 -14 -120,013 -13 -11 -45,272 -11 -12.53%
NP -247,514 -119,450 -260,341 -86,135 -23,813 -244,468 -43,991 216.67%
-
NP to SH -94,629 -49,645 -111,677 -35,402 -8,422 -99,763 -16,435 221.58%
-
Tax Rate - - - - - - - -
Total Cost 409,879 290,445 605,798 502,824 433,867 802,580 456,691 -6.96%
-
Net Worth 239,699 333,048 375,034 489,380 519,876 541,882 634,515 -47.77%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 239,699 333,048 375,034 489,380 519,876 541,882 634,515 -47.77%
NOSH 1,042,169 1,040,775 1,041,763 1,041,235 1,039,753 1,042,081 1,040,189 0.12%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -152.44% -69.86% -75.36% -20.67% -5.81% -43.80% -10.66% -
ROE -39.48% -14.91% -29.78% -7.23% -1.62% -18.41% -2.59% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 15.58 16.43 33.16 40.02 39.44 53.56 39.68 -46.41%
EPS -9.08 -4.77 -10.72 -3.40 -0.81 -9.58 -1.58 221.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.32 0.36 0.47 0.50 0.52 0.61 -47.83%
Adjusted Per Share Value based on latest NOSH - 1,041,235
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 15.48 16.30 32.93 39.72 39.09 53.20 39.34 -46.33%
EPS -9.02 -4.73 -10.65 -3.37 -0.80 -9.51 -1.57 221.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2285 0.3175 0.3575 0.4665 0.4956 0.5166 0.6049 -47.77%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.165 0.155 0.27 0.325 0.295 0.30 0.36 -
P/RPS 1.06 0.94 0.81 0.81 0.75 0.56 0.91 10.71%
P/EPS -1.82 -3.25 -2.52 -9.56 -36.42 -3.13 -22.78 -81.47%
EY -55.03 -30.77 -39.70 -10.46 -2.75 -31.91 -4.39 440.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.48 0.75 0.69 0.59 0.58 0.59 14.21%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 28/02/14 27/11/13 30/08/13 28/05/13 28/02/13 30/11/12 -
Price 0.17 0.195 0.185 0.29 0.425 0.30 0.35 -
P/RPS 1.09 1.19 0.56 0.72 1.08 0.56 0.88 15.35%
P/EPS -1.87 -4.09 -1.73 -8.53 -52.47 -3.13 -22.15 -80.78%
EY -53.41 -24.46 -57.95 -11.72 -1.91 -31.91 -4.51 420.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.61 0.51 0.62 0.85 0.58 0.57 19.02%

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