[KINSTEL] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 4.73%
YoY- -14.7%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 2,773,929 2,040,241 1,042,438 509,166 438,177 331,837 328,470 42.65%
PBT 514,186 215,636 533,941 23,024 27,260 14,140 11,742 87.63%
Tax 11,521 -969 -2,573 -1,101 -1,558 -3,492 -740 -
NP 525,708 214,666 531,368 21,922 25,701 10,648 11,002 90.38%
-
NP to SH 313,137 129,786 489,028 21,922 25,701 10,648 11,002 74.64%
-
Tax Rate -2.24% 0.45% 0.48% 4.78% 5.72% 24.70% 6.30% -
Total Cost 2,248,221 1,825,574 511,070 487,244 412,476 321,189 317,468 38.53%
-
Net Worth 1,000,952 3,727,914 466,668 148,737 118,787 100,799 83,080 51.35%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 1,000,952 3,727,914 466,668 148,737 118,787 100,799 83,080 51.35%
NOSH 926,807 900,462 116,667 80,835 59,993 59,999 46,674 64.48%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 18.95% 10.52% 50.97% 4.31% 5.87% 3.21% 3.35% -
ROE 31.28% 3.48% 104.79% 14.74% 21.64% 10.56% 13.24% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 299.30 226.58 893.52 629.88 730.37 553.06 703.75 -13.26%
EPS 33.79 14.41 83.84 27.12 42.84 17.75 23.57 6.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 4.14 4.00 1.84 1.98 1.68 1.78 -7.98%
Adjusted Per Share Value based on latest NOSH - 80,866
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 264.44 194.49 99.37 48.54 41.77 31.63 31.31 42.65%
EPS 29.85 12.37 46.62 2.09 2.45 1.02 1.05 74.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9542 3.5538 0.4449 0.1418 0.1132 0.0961 0.0792 51.35%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - -
Price 0.58 1.47 0.23 0.20 0.34 0.30 0.00 -
P/RPS 0.19 0.65 0.03 0.03 0.05 0.05 0.00 -
P/EPS 1.72 10.20 0.05 0.74 0.79 1.69 0.00 -
EY 58.25 9.80 1,822.46 135.60 126.00 59.16 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.36 0.06 0.11 0.17 0.18 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 26/11/08 27/11/07 27/11/06 24/11/05 29/11/04 28/11/03 20/11/02 -
Price 0.43 1.39 0.24 0.19 0.36 0.36 0.00 -
P/RPS 0.14 0.61 0.03 0.03 0.05 0.07 0.00 -
P/EPS 1.27 9.64 0.06 0.70 0.84 2.03 0.00 -
EY 78.57 10.37 1,746.52 142.74 119.00 49.30 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.34 0.06 0.10 0.18 0.21 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