[KINSTEL] QoQ Quarter Result on 31-Dec-2012

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012
Profit Trend
QoQ- -507.02%
YoY- 11.31%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 345,457 416,689 410,054 558,112 412,700 669,625 506,074 -22.45%
PBT -140,328 -86,122 -23,802 -199,196 -43,980 -11,192 18,225 -
Tax -120,013 -13 -11 -45,272 -11 -13 -11 48814.12%
NP -260,341 -86,135 -23,813 -244,468 -43,991 -11,205 18,214 -
-
NP to SH -111,677 -35,402 -8,422 -99,763 -16,435 -4,264 10,266 -
-
Tax Rate - - - - - - 0.06% -
Total Cost 605,798 502,824 433,867 802,580 456,691 680,830 487,860 15.51%
-
Net Worth 375,034 489,380 519,876 541,882 634,515 644,800 653,290 -30.90%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 375,034 489,380 519,876 541,882 634,515 644,800 653,290 -30.90%
NOSH 1,041,763 1,041,235 1,039,753 1,042,081 1,040,189 1,040,000 1,036,969 0.30%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -75.36% -20.67% -5.81% -43.80% -10.66% -1.67% 3.60% -
ROE -29.78% -7.23% -1.62% -18.41% -2.59% -0.66% 1.57% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 33.16 40.02 39.44 53.56 39.68 64.39 48.80 -22.69%
EPS -10.72 -3.40 -0.81 -9.58 -1.58 -0.41 0.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.47 0.50 0.52 0.61 0.62 0.63 -31.11%
Adjusted Per Share Value based on latest NOSH - 1,042,081
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 32.93 39.72 39.09 53.20 39.34 63.83 48.24 -22.45%
EPS -10.65 -3.37 -0.80 -9.51 -1.57 -0.41 0.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3575 0.4665 0.4956 0.5166 0.6049 0.6147 0.6228 -30.90%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.27 0.325 0.295 0.30 0.36 0.44 0.49 -
P/RPS 0.81 0.81 0.75 0.56 0.91 0.68 1.00 -13.09%
P/EPS -2.52 -9.56 -36.42 -3.13 -22.78 -107.32 49.49 -
EY -39.70 -10.46 -2.75 -31.91 -4.39 -0.93 2.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.69 0.59 0.58 0.59 0.71 0.78 -2.57%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 30/08/13 28/05/13 28/02/13 30/11/12 29/08/12 15/05/12 -
Price 0.185 0.29 0.425 0.30 0.35 0.41 0.43 -
P/RPS 0.56 0.72 1.08 0.56 0.88 0.64 0.88 -25.99%
P/EPS -1.73 -8.53 -52.47 -3.13 -22.15 -100.00 43.43 -
EY -57.95 -11.72 -1.91 -31.91 -4.51 -1.00 2.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.62 0.85 0.58 0.57 0.66 0.68 -17.43%

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