[KINSTEL] QoQ Quarter Result on 31-Mar-2014 [#3]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- -90.61%
YoY- -1023.59%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 109,652 78,846 152,145 162,365 170,995 345,457 416,689 -58.83%
PBT 67,234 -65,690 -304,476 -247,505 -119,436 -140,328 -86,122 -
Tax -11 -14 10,663 -9 -14 -120,013 -13 -10.51%
NP 67,223 -65,704 -293,813 -247,514 -119,450 -260,341 -86,135 -
-
NP to SH 115,617 -32,563 -121,719 -94,629 -49,645 -111,677 -35,402 -
-
Tax Rate 0.02% - - - - - - -
Total Cost 42,429 144,550 445,958 409,879 290,445 605,798 502,824 -80.67%
-
Net Worth 490,382 4,993,686 114,534 239,699 333,048 375,034 489,380 0.13%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 490,382 4,993,686 114,534 239,699 333,048 375,034 489,380 0.13%
NOSH 1,041,594 1,040,351 1,041,223 1,042,169 1,040,775 1,041,763 1,041,235 0.02%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 61.31% -83.33% -193.11% -152.44% -69.86% -75.36% -20.67% -
ROE 23.58% -0.65% -106.27% -39.48% -14.91% -29.78% -7.23% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 10.53 7.58 14.61 15.58 16.43 33.16 40.02 -58.83%
EPS 11.10 -3.13 -11.69 -9.08 -4.77 -10.72 -3.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4708 4.80 0.11 0.23 0.32 0.36 0.47 0.11%
Adjusted Per Share Value based on latest NOSH - 1,042,169
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 10.45 7.52 14.50 15.48 16.30 32.93 39.72 -58.84%
EPS 11.02 -3.10 -11.60 -9.02 -4.73 -10.65 -3.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4675 4.7604 0.1092 0.2285 0.3175 0.3575 0.4665 0.14%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.15 0.24 0.155 0.165 0.155 0.27 0.325 -
P/RPS 1.42 3.17 1.06 1.06 0.94 0.81 0.81 45.24%
P/EPS 1.35 -7.67 -1.33 -1.82 -3.25 -2.52 -9.56 -
EY 74.00 -13.04 -75.42 -55.03 -30.77 -39.70 -10.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.05 1.41 0.72 0.48 0.75 0.69 -40.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 27/11/13 30/08/13 -
Price 0.15 0.175 0.21 0.17 0.195 0.185 0.29 -
P/RPS 1.42 2.31 1.44 1.09 1.19 0.56 0.72 57.07%
P/EPS 1.35 -5.59 -1.80 -1.87 -4.09 -1.73 -8.53 -
EY 74.00 -17.89 -55.67 -53.41 -24.46 -57.95 -11.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.04 1.91 0.74 0.61 0.51 0.62 -35.57%

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