[KINSTEL] QoQ Quarter Result on 30-Sep-2016 [#1]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
21-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- 69.57%
YoY- 38.02%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 44,720 59,483 73,845 51,399 86,569 83,625 74,299 -28.73%
PBT -295,274 -15,585 -10,751 -15,471 -41,409 -2,261 -21,964 466.27%
Tax 310 406 322 324 369 994 -12 -
NP -294,964 -15,179 -10,429 -15,147 -41,040 -1,267 -21,976 465.67%
-
NP to SH -287,433 -11,587 -8,261 -11,469 -37,689 2,650 -16,815 564.72%
-
Tax Rate - - - - - - - -
Total Cost 339,684 74,662 84,274 66,546 127,609 84,892 96,275 131.93%
-
Net Worth 14,269 264,359 283,837 326,553 353,048 401,210 396,562 -89.12%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 14,269 264,359 283,837 326,553 353,048 401,210 396,562 -89.12%
NOSH 1,049,000 1,049,000 1,049,000 1,042,636 1,041,132 1,060,000 1,044,409 0.29%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -659.58% -25.52% -14.12% -29.47% -47.41% -1.52% -29.58% -
ROE -2,014.25% -4.38% -2.91% -3.51% -10.68% 0.66% -4.24% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 4.29 5.71 7.09 4.93 8.31 7.89 7.11 -28.61%
EPS -27.60 -1.11 -0.79 -1.10 -3.62 0.25 -1.61 565.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0137 0.2538 0.2725 0.3132 0.3391 0.3785 0.3797 -89.10%
Adjusted Per Share Value based on latest NOSH - 1,042,636
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 4.26 5.67 7.04 4.90 8.25 7.97 7.08 -28.75%
EPS -27.40 -1.10 -0.79 -1.09 -3.59 0.25 -1.60 565.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0136 0.252 0.2706 0.3113 0.3366 0.3825 0.378 -89.12%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.045 0.06 0.045 0.055 0.07 0.085 0.105 -
P/RPS 1.05 1.05 0.63 1.12 0.84 1.08 1.48 -20.47%
P/EPS -0.16 -5.39 -5.67 -5.00 -1.93 34.00 -6.52 -91.57%
EY -613.23 -18.54 -17.62 -20.00 -51.71 2.94 -15.33 1072.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.28 0.24 0.17 0.18 0.21 0.22 0.28 416.56%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 23/08/17 22/05/17 21/02/17 21/11/16 30/08/16 31/05/16 29/02/16 -
Price 0.045 0.065 0.04 0.05 0.05 0.08 0.08 -
P/RPS 1.05 1.14 0.56 1.01 0.60 1.01 1.12 -4.21%
P/EPS -0.16 -5.84 -5.04 -4.55 -1.38 32.00 -4.97 -89.90%
EY -613.23 -17.11 -19.83 -22.00 -72.40 3.13 -20.13 877.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.28 0.26 0.15 0.16 0.15 0.21 0.21 525.88%

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