[KINSTEL] QoQ Quarter Result on 31-Dec-2015 [#2]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 9.13%
YoY- -114.54%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 51,399 86,569 83,625 74,299 54,503 61,387 163,581 -53.68%
PBT -15,471 -41,409 -2,261 -21,964 -24,244 -30,270 -11,432 22.28%
Tax 324 369 994 -12 -13 1,412 -13 -
NP -15,147 -41,040 -1,267 -21,976 -24,257 -28,858 -11,445 20.48%
-
NP to SH -11,469 -37,689 2,650 -16,815 -18,504 -17,647 -6,151 51.31%
-
Tax Rate - - - - - - - -
Total Cost 66,546 127,609 84,892 96,275 78,760 90,245 175,026 -47.42%
-
Net Worth 326,553 353,048 401,210 396,562 416,651 443,263 157,840 62.14%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 326,553 353,048 401,210 396,562 416,651 443,263 157,840 62.14%
NOSH 1,042,636 1,041,132 1,060,000 1,044,409 1,039,550 1,044,201 1,042,542 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -29.47% -47.41% -1.52% -29.58% -44.51% -47.01% -7.00% -
ROE -3.51% -10.68% 0.66% -4.24% -4.44% -3.98% -3.90% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 4.93 8.31 7.89 7.11 5.24 5.88 15.69 -53.68%
EPS -1.10 -3.62 0.25 -1.61 -1.78 -1.69 -0.59 51.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3132 0.3391 0.3785 0.3797 0.4008 0.4245 0.1514 62.13%
Adjusted Per Share Value based on latest NOSH - 1,044,409
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 4.90 8.25 7.97 7.08 5.20 5.85 15.59 -53.67%
EPS -1.09 -3.59 0.25 -1.60 -1.76 -1.68 -0.59 50.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3113 0.3366 0.3825 0.378 0.3972 0.4226 0.1505 62.12%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.055 0.07 0.085 0.105 0.125 0.155 0.125 -
P/RPS 1.12 0.84 1.08 1.48 2.38 2.64 0.80 25.06%
P/EPS -5.00 -1.93 34.00 -6.52 -7.02 -9.17 -21.19 -61.71%
EY -20.00 -51.71 2.94 -15.33 -14.24 -10.90 -4.72 161.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.21 0.22 0.28 0.31 0.37 0.83 -63.80%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 21/11/16 30/08/16 31/05/16 29/02/16 30/11/15 02/09/15 29/05/15 -
Price 0.05 0.05 0.08 0.08 0.105 0.14 0.145 -
P/RPS 1.01 0.60 1.01 1.12 2.00 2.38 0.92 6.40%
P/EPS -4.55 -1.38 32.00 -4.97 -5.90 -8.28 -24.58 -67.41%
EY -22.00 -72.40 3.13 -20.13 -16.95 -12.07 -4.07 207.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.15 0.21 0.21 0.26 0.33 0.96 -69.61%

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