[KINSTEL] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -30.65%
YoY- -43.17%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 129,053 96,845 102,735 93,877 95,066 59,946 93,866 23.57%
PBT 5,432 4,365 10,648 2,476 3,491 2,880 4,234 18.01%
Tax -431 -512 -226 -761 -1,018 -493 -1,108 -46.62%
NP 5,001 3,853 10,422 1,715 2,473 2,387 3,126 36.67%
-
NP to SH 5,001 3,853 10,422 1,715 2,473 2,387 3,126 36.67%
-
Tax Rate 7.93% 11.73% 2.12% 30.74% 29.16% 17.12% 26.17% -
Total Cost 124,052 92,992 92,313 92,162 92,593 57,559 90,740 23.10%
-
Net Worth 118,728 117,030 113,399 59,907 100,840 100,158 97,799 13.76%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 118,728 117,030 113,399 59,907 100,840 100,158 97,799 13.76%
NOSH 59,964 60,015 59,999 59,907 60,024 59,974 59,999 -0.03%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 3.88% 3.98% 10.14% 1.83% 2.60% 3.98% 3.33% -
ROE 4.21% 3.29% 9.19% 2.86% 2.45% 2.38% 3.20% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 215.22 161.37 171.23 156.70 158.38 99.95 156.44 23.62%
EPS 8.34 6.42 17.37 2.86 4.12 3.98 5.21 36.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.98 1.95 1.89 1.00 1.68 1.67 1.63 13.80%
Adjusted Per Share Value based on latest NOSH - 59,907
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 12.30 9.23 9.79 8.95 9.06 5.71 8.95 23.53%
EPS 0.48 0.37 0.99 0.16 0.24 0.23 0.30 36.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1132 0.1116 0.1081 0.0571 0.0961 0.0955 0.0932 13.79%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.34 0.36 0.37 0.35 0.30 0.34 0.30 -
P/RPS 0.16 0.22 0.22 0.22 0.19 0.34 0.19 -10.79%
P/EPS 4.08 5.61 2.13 12.23 7.28 8.54 5.76 -20.48%
EY 24.53 17.83 46.95 8.18 13.73 11.71 17.37 25.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.18 0.20 0.35 0.18 0.20 0.18 -3.72%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 26/08/04 31/05/04 26/02/04 28/11/03 29/08/03 28/05/03 -
Price 0.36 0.33 0.37 0.37 0.36 0.33 0.31 -
P/RPS 0.17 0.20 0.22 0.24 0.23 0.33 0.20 -10.24%
P/EPS 4.32 5.14 2.13 12.92 8.74 8.29 5.95 -19.17%
EY 23.17 19.45 46.95 7.74 11.44 12.06 16.81 23.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.17 0.20 0.37 0.21 0.20 0.19 -3.53%

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