[KINSTEL] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -7.87%
YoY- 141.27%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 1,926,434 1,700,218 2,049,529 2,773,929 2,040,241 1,042,438 509,166 24.81%
PBT -89,664 409 -200,517 514,186 215,636 533,941 23,024 -
Tax -3,061 -446 58,758 11,521 -969 -2,573 -1,101 18.57%
NP -92,725 -37 -141,758 525,708 214,666 531,368 21,922 -
-
NP to SH -25,129 15,162 -30,472 313,137 129,786 489,028 21,922 -
-
Tax Rate - 109.05% - -2.24% 0.45% 0.48% 4.78% -
Total Cost 2,019,159 1,700,255 2,191,287 2,248,221 1,825,574 511,070 487,244 26.72%
-
Net Worth 740,417 808,257 749,463 1,000,952 3,727,914 466,668 148,737 30.65%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 740,417 808,257 749,463 1,000,952 3,727,914 466,668 148,737 30.65%
NOSH 961,581 939,834 925,263 926,807 900,462 116,667 80,835 51.05%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin -4.81% 0.00% -6.92% 18.95% 10.52% 50.97% 4.31% -
ROE -3.39% 1.88% -4.07% 31.28% 3.48% 104.79% 14.74% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 200.34 180.91 221.51 299.30 226.58 893.52 629.88 -17.37%
EPS -2.61 1.61 -3.29 33.79 14.41 83.84 27.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.86 0.81 1.08 4.14 4.00 1.84 -13.50%
Adjusted Per Share Value based on latest NOSH - 926,293
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 183.64 162.08 195.38 264.44 194.49 99.37 48.54 24.81%
EPS -2.40 1.45 -2.90 29.85 12.37 46.62 2.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7058 0.7705 0.7145 0.9542 3.5538 0.4449 0.1418 30.65%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.49 0.86 0.94 0.58 1.47 0.23 0.20 -
P/RPS 0.24 0.48 0.42 0.19 0.65 0.03 0.03 41.39%
P/EPS -18.75 53.31 -28.54 1.72 10.20 0.05 0.74 -
EY -5.33 1.88 -3.50 58.25 9.80 1,822.46 135.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 1.00 1.16 0.54 0.36 0.06 0.11 34.09%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 25/11/11 29/11/10 06/11/09 26/11/08 27/11/07 27/11/06 24/11/05 -
Price 0.51 0.90 0.96 0.43 1.39 0.24 0.19 -
P/RPS 0.25 0.50 0.43 0.14 0.61 0.03 0.03 42.36%
P/EPS -19.52 55.79 -29.15 1.27 9.64 0.06 0.70 -
EY -5.12 1.79 -3.43 78.57 10.37 1,746.52 142.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 1.05 1.19 0.40 0.34 0.06 0.10 36.93%

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