[KINSTEL] QoQ TTM Result on 30-Sep-2015 [#1]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 23.81%
YoY- 324.53%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 298,996 274,038 353,994 385,361 407,933 346,322 182,741 38.89%
PBT -89,878 -79,142 -88,313 70,097 73,586 104,259 115,691 -
Tax 1,338 2,381 1,374 -67,837 -67,838 -69,250 -69,237 -
NP -88,540 -76,761 -86,939 2,260 5,748 35,009 46,454 -
-
NP to SH -70,358 -50,517 -59,318 73,114 59,055 76,903 83,054 -
-
Tax Rate - - - 96.78% 92.19% 66.42% 59.85% -
Total Cost 387,536 350,799 440,933 383,101 402,185 311,313 136,287 100.83%
-
Net Worth 353,048 401,210 396,562 416,651 443,263 157,840 490,382 -19.68%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 353,048 401,210 396,562 416,651 443,263 157,840 490,382 -19.68%
NOSH 1,041,132 1,060,000 1,044,409 1,039,550 1,044,201 1,042,542 1,041,594 -0.02%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -29.61% -28.01% -24.56% 0.59% 1.41% 10.11% 25.42% -
ROE -19.93% -12.59% -14.96% 17.55% 13.32% 48.72% 16.94% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 28.72 25.85 33.89 37.07 39.07 33.22 17.54 38.96%
EPS -6.76 -4.77 -5.68 7.03 5.66 7.38 7.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3391 0.3785 0.3797 0.4008 0.4245 0.1514 0.4708 -19.66%
Adjusted Per Share Value based on latest NOSH - 1,039,550
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 28.50 26.12 33.75 36.74 38.89 33.01 17.42 38.88%
EPS -6.71 -4.82 -5.65 6.97 5.63 7.33 7.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3366 0.3825 0.378 0.3972 0.4226 0.1505 0.4675 -19.68%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.07 0.085 0.105 0.125 0.155 0.125 0.15 -
P/RPS 0.24 0.33 0.31 0.34 0.40 0.38 0.85 -56.99%
P/EPS -1.04 -1.78 -1.85 1.78 2.74 1.69 1.88 -
EY -96.54 -56.07 -54.09 56.27 36.49 59.01 53.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.22 0.28 0.31 0.37 0.83 0.32 -24.50%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 31/05/16 29/02/16 30/11/15 02/09/15 29/05/15 27/02/15 -
Price 0.05 0.08 0.08 0.105 0.14 0.145 0.15 -
P/RPS 0.17 0.31 0.24 0.28 0.36 0.44 0.85 -65.83%
P/EPS -0.74 -1.68 -1.41 1.49 2.48 1.97 1.88 -
EY -135.16 -59.57 -70.99 66.98 40.40 50.87 53.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.21 0.21 0.26 0.33 0.96 0.32 -39.68%

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