[KINSTEL] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
01-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -95.19%
YoY- 392.41%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 582,360 484,349 463,472 431,635 231,436 237,978 312,418 51.40%
PBT 70,470 43,286 47,971 35,280 385,854 6,655 7,947 327.84%
Tax -386 3,014 -3,355 -4,405 -753 -757 -420 -5.46%
NP 70,084 46,300 44,616 30,875 385,101 5,898 7,527 341.98%
-
NP to SH 40,474 29,623 27,243 17,003 353,346 5,898 7,527 206.61%
-
Tax Rate 0.55% -6.96% 6.99% 12.49% 0.20% 11.37% 5.29% -
Total Cost 512,276 438,049 418,856 400,760 -153,665 232,080 304,891 41.28%
-
Net Worth 3,723,607 714,251 681,074 520,125 466,672 218,974 213,485 571.39%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 9,752 - - - -
Div Payout % - - - 57.36% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 3,723,607 714,251 681,074 520,125 466,672 218,974 213,485 571.39%
NOSH 899,422 175,491 171,988 130,031 116,668 110,037 110,043 305.24%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 12.03% 9.56% 9.63% 7.15% 166.40% 2.48% 2.41% -
ROE 1.09% 4.15% 4.00% 3.27% 75.72% 2.69% 3.53% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 64.75 276.00 269.48 331.95 198.37 216.27 283.90 -62.63%
EPS 4.50 16.88 15.84 13.08 60.57 5.36 6.84 -24.33%
DPS 0.00 0.00 0.00 7.50 0.00 0.00 0.00 -
NAPS 4.14 4.07 3.96 4.00 4.00 1.99 1.94 65.67%
Adjusted Per Share Value based on latest NOSH - 130,031
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 55.52 46.17 44.18 41.15 22.06 22.69 29.78 51.42%
EPS 3.86 2.82 2.60 1.62 33.68 0.56 0.72 206.00%
DPS 0.00 0.00 0.00 0.93 0.00 0.00 0.00 -
NAPS 3.5497 0.6809 0.6493 0.4958 0.4449 0.2087 0.2035 571.42%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.47 1.05 0.81 0.33 0.23 0.23 0.21 -
P/RPS 2.27 0.38 0.30 0.10 0.12 0.11 0.07 914.76%
P/EPS 32.67 6.22 5.11 2.52 0.08 4.29 3.07 383.11%
EY 3.06 16.08 19.56 39.62 1,316.80 23.30 32.57 -79.30%
DY 0.00 0.00 0.00 22.73 0.00 0.00 0.00 -
P/NAPS 0.36 0.26 0.20 0.08 0.06 0.12 0.11 120.27%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 21/09/07 01/06/07 01/03/07 27/11/06 30/08/06 31/05/06 -
Price 1.39 1.16 1.10 0.80 0.24 0.27 0.21 -
P/RPS 2.15 0.42 0.41 0.24 0.12 0.12 0.07 878.71%
P/EPS 30.89 6.87 6.94 6.12 0.08 5.04 3.07 365.41%
EY 3.24 14.55 14.40 16.35 1,261.93 19.85 32.57 -78.50%
DY 0.00 0.00 0.00 9.38 0.00 0.00 0.00 -
P/NAPS 0.34 0.29 0.28 0.20 0.06 0.14 0.11 112.04%

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