[KINSTEL] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -1177.9%
YoY- -140.46%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 412,700 669,625 506,074 554,480 403,765 485,464 555,597 -17.93%
PBT -43,980 -11,192 18,225 -240,834 -25,760 -21,385 -20,103 68.28%
Tax -11 -13 -11 -23,541 -13 -13 -2,270 -97.10%
NP -43,991 -11,205 18,214 -264,375 -25,773 -21,398 -22,373 56.75%
-
NP to SH -16,435 -4,264 10,266 -112,481 -8,802 -6,481 -3,564 176.27%
-
Tax Rate - - 0.06% - - - - -
Total Cost 456,691 680,830 487,860 818,855 429,538 506,862 577,970 -14.49%
-
Net Worth 634,515 644,800 653,290 641,102 736,689 752,939 760,962 -11.38%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 634,515 644,800 653,290 641,102 736,689 752,939 760,962 -11.38%
NOSH 1,040,189 1,040,000 1,036,969 1,017,623 956,739 953,088 963,243 5.24%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -10.66% -1.67% 3.60% -47.68% -6.38% -4.41% -4.03% -
ROE -2.59% -0.66% 1.57% -17.54% -1.19% -0.86% -0.47% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 39.68 64.39 48.80 54.49 42.20 50.94 57.68 -22.01%
EPS -1.58 -0.41 0.99 -11.05 -0.92 -0.68 -0.37 162.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.62 0.63 0.63 0.77 0.79 0.79 -15.79%
Adjusted Per Share Value based on latest NOSH - 1,017,623
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 39.34 63.83 48.24 52.86 38.49 46.28 52.96 -17.93%
EPS -1.57 -0.41 0.98 -10.72 -0.84 -0.62 -0.34 176.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6049 0.6147 0.6228 0.6112 0.7023 0.7178 0.7254 -11.37%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.36 0.44 0.49 0.50 0.49 0.73 0.88 -
P/RPS 0.91 0.68 1.00 0.92 1.16 1.43 1.53 -29.20%
P/EPS -22.78 -107.32 49.49 -4.52 -53.26 -107.35 -237.84 -78.97%
EY -4.39 -0.93 2.02 -22.11 -1.88 -0.93 -0.42 376.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.71 0.78 0.79 0.64 0.92 1.11 -34.30%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 29/08/12 15/05/12 29/02/12 25/11/11 24/08/11 25/05/11 -
Price 0.35 0.41 0.43 0.52 0.51 0.58 0.75 -
P/RPS 0.88 0.64 0.88 0.95 1.21 1.14 1.30 -22.85%
P/EPS -22.15 -100.00 43.43 -4.70 -55.43 -85.29 -202.70 -77.05%
EY -4.51 -1.00 2.30 -21.26 -1.80 -1.17 -0.49 337.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.66 0.68 0.83 0.66 0.73 0.95 -28.79%

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