[KINSTEL] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
04-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 37.91%
YoY- 198.85%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 2,082,122 1,830,184 2,158,926 2,471,066 1,895,642 1,100,786 485,106 27.46%
PBT -82,976 99,200 -334,652 565,798 182,514 29,204 21,298 -
Tax -4,566 -420 59,938 2,446 -682 -2,354 -366 52.26%
NP -87,542 98,780 -274,714 568,244 181,832 26,850 20,932 -
-
NP to SH -20,090 61,458 -85,278 339,888 113,732 26,850 20,932 -
-
Tax Rate - 0.42% - -0.43% 0.37% 8.06% 1.72% -
Total Cost 2,169,664 1,731,404 2,433,640 1,902,822 1,713,810 1,073,936 464,174 29.29%
-
Net Worth 755,766 838,920 744,344 976,253 714,114 218,981 125,701 34.82%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 755,766 838,920 744,344 976,253 714,114 218,981 125,701 34.82%
NOSH 956,666 942,607 918,943 947,819 175,458 110,040 68,315 55.22%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin -4.20% 5.40% -12.72% 23.00% 9.59% 2.44% 4.31% -
ROE -2.66% 7.33% -11.46% 34.82% 15.93% 12.26% 16.65% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 217.64 194.16 234.94 260.71 1,080.40 1,000.34 710.09 -17.88%
EPS -2.10 6.52 -9.28 35.86 64.82 24.40 30.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.89 0.81 1.03 4.07 1.99 1.84 -13.13%
Adjusted Per Share Value based on latest NOSH - 920,071
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 198.49 174.47 205.81 235.56 180.71 104.94 46.24 27.46%
EPS -1.92 5.86 -8.13 32.40 10.84 2.56 2.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7205 0.7997 0.7096 0.9307 0.6808 0.2088 0.1198 34.83%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.73 0.81 0.88 1.50 1.05 0.23 0.22 -
P/RPS 0.34 0.42 0.37 0.58 0.10 0.02 0.03 49.84%
P/EPS -34.76 12.42 -9.48 4.18 1.62 0.94 0.72 -
EY -2.88 8.05 -10.55 23.91 61.73 106.09 139.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.91 1.09 1.46 0.26 0.12 0.12 40.40%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 24/08/11 27/08/10 19/08/09 04/08/08 21/09/07 30/08/06 29/08/05 -
Price 0.58 0.87 0.94 1.29 1.16 0.27 0.17 -
P/RPS 0.27 0.45 0.40 0.49 0.11 0.03 0.02 54.27%
P/EPS -27.62 13.34 -10.13 3.60 1.79 1.11 0.55 -
EY -3.62 7.49 -9.87 27.80 55.88 90.37 180.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.98 1.16 1.25 0.29 0.14 0.09 41.72%

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