[KINSTEL] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 3.58%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 93,877 95,066 59,946 93,866 77,742 81,014 0 -
PBT 2,476 3,491 2,880 4,234 3,199 2,665 0 -
Tax -761 -1,018 -493 -1,108 -181 -156 0 -
NP 1,715 2,473 2,387 3,126 3,018 2,509 0 -
-
NP to SH 1,715 2,473 2,387 3,126 3,018 2,509 0 -
-
Tax Rate 30.74% 29.16% 17.12% 26.17% 5.66% 5.85% - -
Total Cost 92,162 92,593 57,559 90,740 74,724 78,505 0 -
-
Net Worth 59,907 100,840 100,158 97,799 90,440 83,011 0 -
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 59,907 100,840 100,158 97,799 90,440 83,011 0 -
NOSH 59,907 60,024 59,974 59,999 49,966 46,635 0 -
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 1.83% 2.60% 3.98% 3.33% 3.88% 3.10% 0.00% -
ROE 2.86% 2.45% 2.38% 3.20% 3.34% 3.02% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 156.70 158.38 99.95 156.44 155.59 173.72 0.00 -
EPS 2.86 4.12 3.98 5.21 6.04 5.38 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.68 1.67 1.63 1.81 1.78 0.00 -
Adjusted Per Share Value based on latest NOSH - 59,999
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 8.95 9.06 5.71 8.95 7.41 7.72 0.00 -
EPS 0.16 0.24 0.23 0.30 0.29 0.24 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0571 0.0961 0.0955 0.0932 0.0862 0.0791 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 - - -
Price 0.35 0.30 0.34 0.30 0.29 0.00 0.00 -
P/RPS 0.22 0.19 0.34 0.19 0.19 0.00 0.00 -
P/EPS 12.23 7.28 8.54 5.76 4.80 0.00 0.00 -
EY 8.18 13.73 11.71 17.37 20.83 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.18 0.20 0.18 0.16 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 28/11/03 29/08/03 28/05/03 26/02/03 20/11/02 - -
Price 0.37 0.36 0.33 0.31 0.32 0.00 0.00 -
P/RPS 0.24 0.23 0.33 0.20 0.21 0.00 0.00 -
P/EPS 12.92 8.74 8.29 5.95 5.30 0.00 0.00 -
EY 7.74 11.44 12.06 16.81 18.88 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.21 0.20 0.19 0.18 0.00 0.00 -

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