[KINSTEL] QoQ TTM Result on 30-Jun-2016 [#4]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
30-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Jun-2016 [#4]
Profit Trend
QoQ- -39.28%
YoY- -219.14%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 271,296 295,438 295,892 298,996 274,038 353,994 385,361 -20.84%
PBT -83,216 -69,892 -81,105 -89,878 -79,142 -88,313 70,097 -
Tax 1,421 2,009 1,675 1,338 2,381 1,374 -67,837 -
NP -81,795 -67,883 -79,430 -88,540 -76,761 -86,939 2,260 -
-
NP to SH -69,006 -54,769 -63,323 -70,358 -50,517 -59,318 73,114 -
-
Tax Rate - - - - - - 96.78% -
Total Cost 353,091 363,321 375,322 387,536 350,799 440,933 383,101 -5.28%
-
Net Worth 264,359 283,837 326,553 353,048 401,210 396,562 416,651 -26.14%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 264,359 283,837 326,553 353,048 401,210 396,562 416,651 -26.14%
NOSH 1,049,000 1,049,000 1,042,636 1,041,132 1,060,000 1,044,409 1,039,550 0.60%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -30.15% -22.98% -26.84% -29.61% -28.01% -24.56% 0.59% -
ROE -26.10% -19.30% -19.39% -19.93% -12.59% -14.96% 17.55% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 26.05 28.36 28.38 28.72 25.85 33.89 37.07 -20.94%
EPS -6.62 -5.26 -6.07 -6.76 -4.77 -5.68 7.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2538 0.2725 0.3132 0.3391 0.3785 0.3797 0.4008 -26.23%
Adjusted Per Share Value based on latest NOSH - 1,041,132
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 25.86 28.16 28.21 28.50 26.12 33.75 36.74 -20.85%
EPS -6.58 -5.22 -6.04 -6.71 -4.82 -5.65 6.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.252 0.2706 0.3113 0.3366 0.3825 0.378 0.3972 -26.14%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.06 0.045 0.055 0.07 0.085 0.105 0.125 -
P/RPS 0.23 0.16 0.19 0.24 0.33 0.31 0.34 -22.92%
P/EPS -0.91 -0.86 -0.91 -1.04 -1.78 -1.85 1.78 -
EY -110.42 -116.85 -110.42 -96.54 -56.07 -54.09 56.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.17 0.18 0.21 0.22 0.28 0.31 -15.67%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 22/05/17 21/02/17 21/11/16 30/08/16 31/05/16 29/02/16 30/11/15 -
Price 0.065 0.04 0.05 0.05 0.08 0.08 0.105 -
P/RPS 0.25 0.14 0.18 0.17 0.31 0.24 0.28 -7.27%
P/EPS -0.98 -0.76 -0.82 -0.74 -1.68 -1.41 1.49 -
EY -101.92 -131.45 -121.47 -135.16 -59.57 -70.99 66.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.15 0.16 0.15 0.21 0.21 0.26 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