[KINSTEL] YoY Annual (Unaudited) Result on 31-Dec-2011 [#4]

Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
YoY- -270.93%
View:
Show?
Annual (Unaudited) Result
30/06/16 30/06/15 30/06/14 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 298,996 413,466 1,803,848 1,999,306 1,688,494 1,991,181 2,457,857 -24.48%
PBT -89,876 -93,526 -1,248,373 -308,082 -95,850 -67,388 10,302 -
Tax 1,338 1,374 -110,838 -25,837 -4,228 51,865 40,237 -36.47%
NP -88,538 -92,152 -1,359,211 -333,919 -100,078 -15,523 50,539 -
-
NP to SH -70,357 7,001 -546,814 -131,328 -35,405 18,942 32,029 -
-
Tax Rate - - - - - - -390.57% -
Total Cost 387,534 505,618 3,163,059 2,333,225 1,788,572 2,006,704 2,407,318 -21.61%
-
Net Worth 353,452 443,570 -66,759 603,752 754,302 788,040 797,537 -10.28%
Dividend
30/06/16 30/06/15 30/06/14 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - 9,428 9,271 15,765 -
Div Payout % - - - - 0.00% 48.94% 49.22% -
Equity
30/06/16 30/06/15 30/06/14 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 353,452 443,570 -66,759 603,752 754,302 788,040 797,537 -10.28%
NOSH 1,042,325 1,044,925 1,041,497 973,795 942,877 927,106 927,369 1.57%
Ratio Analysis
30/06/16 30/06/15 30/06/14 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin -29.61% -22.29% -75.35% -16.70% -5.93% -0.78% 2.06% -
ROE -19.91% 1.58% 0.00% -21.75% -4.69% 2.40% 4.02% -
Per Share
30/06/16 30/06/15 30/06/14 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 28.69 39.57 173.20 205.31 179.08 214.77 265.04 -25.65%
EPS -6.75 0.67 -52.50 -13.48 -3.75 2.04 3.46 -
DPS 0.00 0.00 0.00 0.00 1.00 1.00 1.70 -
NAPS 0.3391 0.4245 -0.0641 0.62 0.80 0.85 0.86 -11.66%
Adjusted Per Share Value based on latest NOSH - 1,017,623
30/06/16 30/06/15 30/06/14 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 28.50 39.42 171.96 190.59 160.96 189.82 234.30 -24.48%
EPS -6.71 0.67 -52.13 -12.52 -3.38 1.81 3.05 -
DPS 0.00 0.00 0.00 0.00 0.90 0.88 1.50 -
NAPS 0.3369 0.4229 -0.0636 0.5756 0.7191 0.7512 0.7603 -10.28%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 30/06/16 30/06/15 30/06/14 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.07 0.155 0.155 0.50 0.87 0.91 0.43 -
P/RPS 0.24 0.39 0.09 0.24 0.49 0.42 0.16 5.55%
P/EPS -1.04 23.13 -0.30 -3.71 -23.17 44.54 12.45 -
EY -96.43 4.32 -338.73 -26.97 -4.32 2.25 8.03 -
DY 0.00 0.00 0.00 0.00 1.15 1.10 3.95 -
P/NAPS 0.21 0.37 0.00 0.81 1.09 1.07 0.50 -10.92%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 30/08/16 02/09/15 29/08/14 29/02/12 28/02/11 25/02/10 26/02/09 -
Price 0.05 0.14 0.21 0.52 0.83 1.00 0.41 -
P/RPS 0.17 0.35 0.12 0.25 0.46 0.47 0.15 1.68%
P/EPS -0.74 20.90 -0.40 -3.86 -22.10 48.94 11.87 -
EY -135.00 4.79 -250.01 -25.94 -4.52 2.04 8.42 -
DY 0.00 0.00 0.00 0.00 1.20 1.00 4.15 -
P/NAPS 0.15 0.33 0.00 0.84 1.04 1.18 0.48 -14.36%

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