[KINSTEL] QoQ TTM Result on 31-Dec-2017 [#2]

Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -5.53%
YoY- -548.11%
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 159,470 168,133 178,568 195,998 220,984 229,447 271,296 -29.80%
PBT -104,894 -116,699 -388,380 -377,726 -357,049 -337,081 -83,216 16.67%
Tax 1,063 1,535 1,510 1,580 1,510 1,362 1,421 -17.57%
NP -103,831 -115,164 -386,870 -376,146 -355,539 -335,719 -81,795 17.22%
-
NP to SH -85,031 -94,681 -363,936 -354,965 -336,379 -318,750 -69,006 14.92%
-
Tax Rate - - - - - - - -
Total Cost 263,301 283,297 565,438 572,144 576,523 565,166 353,091 -17.75%
-
Net Worth -513,094 -107,597 -84,369 -58,433 -29,998 14,269 264,359 -
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth -513,094 -107,597 -84,369 -58,433 -29,998 14,269 264,359 -
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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -65.11% -68.50% -216.65% -191.91% -160.89% -146.32% -30.15% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% -2,233.71% -26.10% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 15.31 16.14 17.14 18.82 21.22 22.03 26.05 -29.81%
EPS -8.16 -9.09 -34.94 -34.08 -32.29 -30.60 -6.62 14.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.4926 -0.1033 -0.081 -0.0561 -0.0288 0.0137 0.2538 -
Adjusted Per Share Value based on latest NOSH - 1,049,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 15.20 16.03 17.02 18.68 21.07 21.87 25.86 -29.80%
EPS -8.11 -9.03 -34.69 -33.84 -32.07 -30.39 -6.58 14.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.4891 -0.1026 -0.0804 -0.0557 -0.0286 0.0136 0.252 -
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.005 0.005 0.005 0.01 0.035 0.045 0.06 -
P/RPS 0.03 0.03 0.03 0.05 0.16 0.20 0.23 -74.24%
P/EPS -0.06 -0.06 -0.01 -0.03 -0.11 -0.15 -0.91 -83.65%
EY -1,632.69 -1,817.98 -6,987.99 -3,407.87 -922.70 -680.04 -110.42 501.44%
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 3.28 0.24 -
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 30/08/18 31/05/18 28/02/18 22/11/17 23/08/17 22/05/17 -
Price 0.005 0.005 0.005 0.005 0.025 0.045 0.065 -
P/RPS 0.03 0.03 0.03 0.03 0.12 0.20 0.25 -75.63%
P/EPS -0.06 -0.06 -0.01 -0.01 -0.08 -0.15 -0.98 -84.43%
EY -1,632.69 -1,817.98 -6,987.99 -6,815.74 -1,291.77 -680.04 -101.92 534.40%
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 3.28 0.26 -

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