[KINSTEL] YoY Annual (Unaudited) Result on 30-Jun-2015 [#4]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
02-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
YoY- 101.28%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 31/12/11 31/12/10 CAGR
Revenue 168,133 229,447 298,996 413,466 1,803,848 1,999,306 1,688,494 -26.47%
PBT -116,699 -337,081 -89,876 -93,526 -1,248,373 -308,082 -95,850 2.65%
Tax 1,535 1,360 1,338 1,374 -110,838 -25,837 -4,228 -
NP -115,164 -335,721 -88,538 -92,152 -1,359,211 -333,919 -100,078 1.88%
-
NP to SH -94,681 -318,750 -70,357 7,001 -546,814 -131,328 -35,405 14.01%
-
Tax Rate - - - - - - - -
Total Cost 283,297 565,168 387,534 505,618 3,163,059 2,333,225 1,788,572 -21.78%
-
Net Worth -107,597 14,269 353,452 443,570 -66,759 603,752 754,302 -
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 31/12/11 31/12/10 CAGR
Div - - - - - - 9,428 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 31/12/11 31/12/10 CAGR
Net Worth -107,597 14,269 353,452 443,570 -66,759 603,752 754,302 -
NOSH 1,049,000 1,049,000 1,042,325 1,044,925 1,041,497 973,795 942,877 1.43%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 31/12/11 31/12/10 CAGR
NP Margin -68.50% -146.32% -29.61% -22.29% -75.35% -16.70% -5.93% -
ROE 0.00% -2,233.71% -19.91% 1.58% 0.00% -21.75% -4.69% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 31/12/11 31/12/10 CAGR
RPS 16.14 22.03 28.69 39.57 173.20 205.31 179.08 -27.44%
EPS -9.09 -30.60 -6.75 0.67 -52.50 -13.48 -3.75 12.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS -0.1033 0.0137 0.3391 0.4245 -0.0641 0.62 0.80 -
Adjusted Per Share Value based on latest NOSH - 1,044,201
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 31/12/11 31/12/10 CAGR
RPS 16.03 21.87 28.50 39.42 171.96 190.59 160.96 -26.47%
EPS -9.03 -30.39 -6.71 0.67 -52.13 -12.52 -3.38 13.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.90 -
NAPS -0.1026 0.0136 0.3369 0.4229 -0.0636 0.5756 0.7191 -
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 31/12/11 31/12/10 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/12/11 30/12/10 -
Price 0.005 0.045 0.07 0.155 0.155 0.50 0.87 -
P/RPS 0.03 0.20 0.24 0.39 0.09 0.24 0.49 -31.08%
P/EPS -0.06 -0.15 -1.04 23.13 -0.30 -3.71 -23.17 -54.79%
EY -1,817.98 -680.04 -96.43 4.32 -338.73 -26.97 -4.32 123.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.15 -
P/NAPS 0.00 3.28 0.21 0.37 0.00 0.81 1.09 -
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 31/12/11 31/12/10 CAGR
Date 30/08/18 23/08/17 30/08/16 02/09/15 29/08/14 29/02/12 28/02/11 -
Price 0.005 0.045 0.05 0.14 0.21 0.52 0.83 -
P/RPS 0.03 0.20 0.17 0.35 0.12 0.25 0.46 -30.50%
P/EPS -0.06 -0.15 -0.74 20.90 -0.40 -3.86 -22.10 -54.51%
EY -1,817.98 -680.04 -135.00 4.79 -250.01 -25.94 -4.52 122.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.20 -
P/NAPS 0.00 3.28 0.15 0.33 0.00 0.84 1.04 -

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