[KINSTEL] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
06-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 64.27%
YoY- -109.73%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 2,405,130 1,926,434 1,700,218 2,049,529 2,773,929 2,040,241 1,042,438 11.78%
PBT -1,664,497 -89,664 409 -200,517 514,186 215,636 533,941 -
Tax -147,784 -3,061 -446 58,758 11,521 -969 -2,573 71.56%
NP -1,812,281 -92,725 -37 -141,758 525,708 214,666 531,368 -
-
NP to SH -729,085 -25,129 15,162 -30,472 313,137 129,786 489,028 -
-
Tax Rate - - 109.05% - -2.24% 0.45% 0.48% -
Total Cost 4,217,411 2,019,159 1,700,255 2,191,287 2,248,221 1,825,574 511,070 32.47%
-
Net Worth 0 740,417 808,257 749,463 1,000,952 3,727,914 466,668 -
Dividend
31/03/14 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 0 740,417 808,257 749,463 1,000,952 3,727,914 466,668 -
NOSH 1,041,608 961,581 939,834 925,263 926,807 900,462 116,667 33.87%
Ratio Analysis
31/03/14 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -75.35% -4.81% 0.00% -6.92% 18.95% 10.52% 50.97% -
ROE 0.00% -3.39% 1.88% -4.07% 31.28% 3.48% 104.79% -
Per Share
31/03/14 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 230.91 200.34 180.91 221.51 299.30 226.58 893.52 -16.49%
EPS -70.00 -2.61 1.61 -3.29 33.79 14.41 83.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.77 0.86 0.81 1.08 4.14 4.00 -
Adjusted Per Share Value based on latest NOSH - 933,254
31/03/14 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 229.28 183.64 162.08 195.38 264.44 194.49 99.37 11.78%
EPS -69.50 -2.40 1.45 -2.90 29.85 12.37 46.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.7058 0.7705 0.7145 0.9542 3.5538 0.4449 -
Price Multiplier on Financial Quarter End Date
31/03/14 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 31/03/14 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.165 0.49 0.86 0.94 0.58 1.47 0.23 -
P/RPS 0.07 0.24 0.48 0.42 0.19 0.65 0.03 11.95%
P/EPS -0.24 -18.75 53.31 -28.54 1.72 10.20 0.05 -
EY -424.22 -5.33 1.88 -3.50 58.25 9.80 1,822.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.64 1.00 1.16 0.54 0.36 0.06 -
Price Multiplier on Announcement Date
31/03/14 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/05/14 25/11/11 29/11/10 06/11/09 26/11/08 27/11/07 27/11/06 -
Price 0.17 0.51 0.90 0.96 0.43 1.39 0.24 -
P/RPS 0.07 0.25 0.50 0.43 0.14 0.61 0.03 11.95%
P/EPS -0.24 -19.52 55.79 -29.15 1.27 9.64 0.06 -
EY -411.74 -5.12 1.79 -3.43 78.57 10.37 1,746.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.66 1.05 1.19 0.40 0.34 0.06 -

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