[KINSTEL] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -3.43%
YoY- -3.22%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 1,042,438 509,166 438,177 331,837 328,470 0 -
PBT 533,941 23,024 27,260 14,140 11,742 0 -
Tax -2,573 -1,101 -1,558 -3,492 -740 0 -
NP 531,368 21,922 25,701 10,648 11,002 0 -
-
NP to SH 489,028 21,922 25,701 10,648 11,002 0 -
-
Tax Rate 0.48% 4.78% 5.72% 24.70% 6.30% - -
Total Cost 511,070 487,244 412,476 321,189 317,468 0 -
-
Net Worth 466,668 148,737 118,787 100,799 83,080 0 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 466,668 148,737 118,787 100,799 83,080 0 -
NOSH 116,667 80,835 59,993 59,999 46,674 0 -
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 50.97% 4.31% 5.87% 3.21% 3.35% 0.00% -
ROE 104.79% 14.74% 21.64% 10.56% 13.24% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 893.52 629.88 730.37 553.06 703.75 0.00 -
EPS 83.84 27.12 42.84 17.75 23.57 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 1.84 1.98 1.68 1.78 0.00 -
Adjusted Per Share Value based on latest NOSH - 60,024
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 99.37 48.54 41.77 31.63 31.31 0.00 -
EPS 46.62 2.09 2.45 1.02 1.05 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4449 0.1418 0.1132 0.0961 0.0792 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 - - -
Price 0.23 0.20 0.34 0.30 0.00 0.00 -
P/RPS 0.03 0.03 0.05 0.05 0.00 0.00 -
P/EPS 0.05 0.74 0.79 1.69 0.00 0.00 -
EY 1,822.46 135.60 126.00 59.16 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.11 0.17 0.18 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 27/11/06 24/11/05 29/11/04 28/11/03 20/11/02 - -
Price 0.24 0.19 0.36 0.36 0.00 0.00 -
P/RPS 0.03 0.03 0.05 0.07 0.00 0.00 -
P/EPS 0.06 0.70 0.84 2.03 0.00 0.00 -
EY 1,746.52 142.74 119.00 49.30 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.10 0.18 0.21 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