[KINSTEL] YoY Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -1719.47%
YoY- -13876.52%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 205,596 218,012 315,384 7,215,392 2,024,296 2,222,388 2,161,604 -30.34%
PBT -61,884 -96,976 -262,760 -4,993,492 72,900 -80,412 147,324 -
Tax 1,296 -52 -56 -443,352 -44 -9,080 -500 -
NP -60,588 -97,028 -262,816 -5,436,844 72,856 -89,492 146,824 -
-
NP to SH -45,876 -74,016 -130,252 -2,187,256 41,064 -14,256 90,208 -
-
Tax Rate - - - - 0.06% - 0.34% -
Total Cost 266,184 315,040 578,200 12,652,236 1,951,440 2,311,880 2,014,780 -26.73%
-
Net Worth 326,553 416,651 4,993,686 0 653,290 760,962 826,906 -13.30%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 326,553 416,651 4,993,686 0 653,290 760,962 826,906 -13.30%
NOSH 1,042,636 1,039,550 1,040,351 1,041,533 1,036,969 963,243 939,666 1.61%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -29.47% -44.51% -83.33% -75.35% 3.60% -4.03% 6.79% -
ROE -14.05% -17.76% -2.61% 0.00% 6.29% -1.87% 10.91% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 19.72 20.97 30.32 692.77 195.21 230.72 230.04 -31.44%
EPS -4.40 -7.12 -12.52 -210.00 3.96 -1.48 9.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3132 0.4008 4.80 0.00 0.63 0.79 0.88 -14.68%
Adjusted Per Share Value based on latest NOSH - 1,041,763
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 19.60 20.78 30.07 687.84 192.97 211.86 206.06 -30.34%
EPS -4.37 -7.06 -12.42 -208.51 3.91 -1.36 8.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3113 0.3972 4.7604 0.00 0.6228 0.7254 0.7883 -13.30%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 30/03/12 31/03/11 31/03/10 -
Price 0.055 0.125 0.24 0.27 0.49 0.88 1.00 -
P/RPS 0.28 0.60 0.79 0.04 0.25 0.38 0.43 -6.38%
P/EPS -1.25 -1.76 -1.92 -0.13 12.37 -59.46 10.42 -
EY -80.00 -56.96 -52.17 -777.79 8.08 -1.68 9.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.31 0.05 0.00 0.78 1.11 1.14 -24.69%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
Date 21/11/16 30/11/15 28/11/14 27/11/13 15/05/12 25/05/11 25/05/10 -
Price 0.05 0.105 0.175 0.185 0.43 0.75 0.78 -
P/RPS 0.25 0.50 0.58 0.03 0.22 0.33 0.34 -4.61%
P/EPS -1.14 -1.47 -1.40 -0.09 10.86 -50.68 8.13 -
EY -88.00 -67.81 -71.54 -1,135.15 9.21 -1.97 12.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.26 0.04 0.00 0.68 0.95 0.89 -23.18%

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