[KINSTEL] QoQ Quarter Result on 30-Sep-2013 [#1]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -215.45%
YoY- -579.51%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 152,145 162,365 170,995 345,457 416,689 410,054 558,112 -58.05%
PBT -304,476 -247,505 -119,436 -140,328 -86,122 -23,802 -199,196 32.79%
Tax 10,663 -9 -14 -120,013 -13 -11 -45,272 -
NP -293,813 -247,514 -119,450 -260,341 -86,135 -23,813 -244,468 13.07%
-
NP to SH -121,719 -94,629 -49,645 -111,677 -35,402 -8,422 -99,763 14.22%
-
Tax Rate - - - - - - - -
Total Cost 445,958 409,879 290,445 605,798 502,824 433,867 802,580 -32.48%
-
Net Worth 114,534 239,699 333,048 375,034 489,380 519,876 541,882 -64.61%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 114,534 239,699 333,048 375,034 489,380 519,876 541,882 -64.61%
NOSH 1,041,223 1,042,169 1,040,775 1,041,763 1,041,235 1,039,753 1,042,081 -0.05%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -193.11% -152.44% -69.86% -75.36% -20.67% -5.81% -43.80% -
ROE -106.27% -39.48% -14.91% -29.78% -7.23% -1.62% -18.41% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 14.61 15.58 16.43 33.16 40.02 39.44 53.56 -58.03%
EPS -11.69 -9.08 -4.77 -10.72 -3.40 -0.81 -9.58 14.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.23 0.32 0.36 0.47 0.50 0.52 -64.59%
Adjusted Per Share Value based on latest NOSH - 1,041,763
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 14.50 15.48 16.30 32.93 39.72 39.09 53.20 -58.06%
EPS -11.60 -9.02 -4.73 -10.65 -3.37 -0.80 -9.51 14.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1092 0.2285 0.3175 0.3575 0.4665 0.4956 0.5166 -64.61%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.155 0.165 0.155 0.27 0.325 0.295 0.30 -
P/RPS 1.06 1.06 0.94 0.81 0.81 0.75 0.56 53.19%
P/EPS -1.33 -1.82 -3.25 -2.52 -9.56 -36.42 -3.13 -43.56%
EY -75.42 -55.03 -30.77 -39.70 -10.46 -2.75 -31.91 77.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 0.72 0.48 0.75 0.69 0.59 0.58 81.09%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 30/05/14 28/02/14 27/11/13 30/08/13 28/05/13 28/02/13 -
Price 0.21 0.17 0.195 0.185 0.29 0.425 0.30 -
P/RPS 1.44 1.09 1.19 0.56 0.72 1.08 0.56 88.01%
P/EPS -1.80 -1.87 -4.09 -1.73 -8.53 -52.47 -3.13 -30.91%
EY -55.67 -53.41 -24.46 -57.95 -11.72 -1.91 -31.91 45.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 0.74 0.61 0.51 0.62 0.85 0.58 121.82%

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