[KINSTEL] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -25.08%
YoY- -265.73%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 283,236 469,438 2,405,130 1,926,434 1,700,218 2,049,529 2,773,929 -26.21%
PBT -64,622 -84,340 -1,664,497 -89,664 409 -200,517 514,186 -
Tax 1,292 -50 -147,784 -3,061 -446 58,758 11,521 -25.29%
NP -63,330 -84,390 -1,812,281 -92,725 -37 -141,758 525,708 -
-
NP to SH -43,560 31,381 -729,085 -25,129 15,162 -30,472 313,137 -
-
Tax Rate - - - - 109.05% - -2.24% -
Total Cost 346,566 553,829 4,217,411 2,019,159 1,700,255 2,191,287 2,248,221 -22.05%
-
Net Worth 393,808 157,670 0 740,417 808,257 749,463 1,000,952 -11.68%
Dividend
31/03/16 31/03/15 31/03/14 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 393,808 157,670 0 740,417 808,257 749,463 1,000,952 -11.68%
NOSH 1,040,445 1,041,415 1,041,608 961,581 939,834 925,263 926,807 1.55%
Ratio Analysis
31/03/16 31/03/15 31/03/14 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -22.36% -17.98% -75.35% -4.81% 0.00% -6.92% 18.95% -
ROE -11.06% 19.90% 0.00% -3.39% 1.88% -4.07% 31.28% -
Per Share
31/03/16 31/03/15 31/03/14 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 27.22 45.08 230.91 200.34 180.91 221.51 299.30 -27.34%
EPS -4.19 3.01 -70.00 -2.61 1.61 -3.29 33.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3785 0.1514 0.00 0.77 0.86 0.81 1.08 -13.04%
Adjusted Per Share Value based on latest NOSH - 956,739
31/03/16 31/03/15 31/03/14 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 27.00 44.75 229.28 183.64 162.08 195.38 264.44 -26.21%
EPS -4.15 2.99 -69.50 -2.40 1.45 -2.90 29.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3754 0.1503 0.00 0.7058 0.7705 0.7145 0.9542 -11.68%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 31/03/16 31/03/15 31/03/14 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.085 0.125 0.165 0.49 0.86 0.94 0.58 -
P/RPS 0.31 0.28 0.07 0.24 0.48 0.42 0.19 6.74%
P/EPS -2.03 4.15 -0.24 -18.75 53.31 -28.54 1.72 -
EY -49.25 24.11 -424.22 -5.33 1.88 -3.50 58.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.83 0.00 0.64 1.00 1.16 0.54 -11.27%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 31/05/16 29/05/15 30/05/14 25/11/11 29/11/10 06/11/09 26/11/08 -
Price 0.08 0.145 0.17 0.51 0.90 0.96 0.43 -
P/RPS 0.29 0.32 0.07 0.25 0.50 0.43 0.14 10.19%
P/EPS -1.91 4.81 -0.24 -19.52 55.79 -29.15 1.27 -
EY -52.33 20.78 -411.74 -5.12 1.79 -3.43 78.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.96 0.00 0.66 1.05 1.19 0.40 -8.22%

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