[KINSTEL] QoQ TTM Result on 30-Sep-2020

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020
Profit Trend
QoQ- 39.05%
YoY- 85.11%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 61,146 61,705 75,649 92,757 108,663 122,169 131,815 -39.99%
PBT -46,797 -65,901 -182,882 -198,215 -218,058 -216,524 -91,973 -36.18%
Tax 261 209 157 105 0 0 335 -15.29%
NP -46,536 -65,692 -182,725 -198,110 -218,058 -216,524 -91,638 -36.26%
-
NP to SH -27,315 -44,813 -152,287 -167,257 -183,402 -182,082 -75,075 -48.94%
-
Tax Rate - - - - - - - -
Total Cost 107,682 127,397 258,374 290,867 326,721 338,693 223,453 -38.45%
-
Net Worth -791,619 -781,203 -749,954 -749,954 -687,458 -665,376 -557,987 26.17%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth -791,619 -781,203 -749,954 -749,954 -687,458 -665,376 -557,987 26.17%
NOSH 1,049,000 1,049,000 1,049,000 1,049,000 1,049,000 1,049,000 1,049,000 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -76.11% -106.46% -241.54% -213.58% -200.67% -177.23% -69.52% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 5.87 5.92 7.26 8.91 10.43 11.73 12.66 -40.01%
EPS -2.62 -4.30 -14.62 -16.06 -17.61 -17.48 -7.21 -48.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.76 -0.75 -0.72 -0.72 -0.66 -0.6388 -0.5357 26.17%
Adjusted Per Share Value based on latest NOSH - 1,049,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 5.83 5.88 7.21 8.84 10.36 11.65 12.57 -39.99%
EPS -2.60 -4.27 -14.52 -15.94 -17.48 -17.36 -7.16 -49.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.7546 -0.7447 -0.7149 -0.7149 -0.6553 -0.6343 -0.5319 26.17%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.005 0.005 0.005 0.005 0.005 0.005 0.005 -
P/RPS 0.09 0.08 0.07 0.06 0.05 0.04 0.04 71.45%
P/EPS -0.19 -0.12 -0.03 -0.03 -0.03 -0.03 -0.07 94.22%
EY -524.48 -860.46 -2,924.09 -3,211.53 -3,521.53 -3,496.19 -1,441.53 -48.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 28/08/20 25/06/20 28/02/20 28/11/19 29/08/19 31/05/19 -
Price 0.005 0.005 0.005 0.005 0.005 0.005 0.005 -
P/RPS 0.09 0.08 0.07 0.06 0.05 0.04 0.04 71.45%
P/EPS -0.19 -0.12 -0.03 -0.03 -0.03 -0.03 -0.07 94.22%
EY -524.48 -860.46 -2,924.09 -3,211.53 -3,521.53 -3,496.19 -1,441.53 -48.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 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