[KINSTEL] YoY Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -333.5%
YoY- -286.91%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 413,466 1,803,848 1,999,306 1,688,494 1,991,181 2,457,857 2,129,886 -19.62%
PBT -93,526 -1,248,373 -308,082 -95,850 -67,388 10,302 221,033 -
Tax 1,374 -110,838 -25,837 -4,228 51,865 40,237 -2,127 -
NP -92,152 -1,359,211 -333,919 -100,078 -15,523 50,539 218,906 -
-
NP to SH 7,001 -546,814 -131,328 -35,405 18,942 32,029 130,453 -32.28%
-
Tax Rate - - - - - -390.57% 0.96% -
Total Cost 505,618 3,163,059 2,333,225 1,788,572 2,006,704 2,407,318 1,910,980 -16.24%
-
Net Worth 443,570 -66,759 603,752 754,302 788,040 797,537 793,768 -7.46%
Dividend
30/06/15 30/06/14 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - 9,428 9,271 15,765 15,334 -
Div Payout % - - - 0.00% 48.94% 49.22% 11.75% -
Equity
30/06/15 30/06/14 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 443,570 -66,759 603,752 754,302 788,040 797,537 793,768 -7.46%
NOSH 1,044,925 1,041,497 973,795 942,877 927,106 927,369 902,009 1.98%
Ratio Analysis
30/06/15 30/06/14 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -22.29% -75.35% -16.70% -5.93% -0.78% 2.06% 10.28% -
ROE 1.58% 0.00% -21.75% -4.69% 2.40% 4.02% 16.43% -
Per Share
30/06/15 30/06/14 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 39.57 173.20 205.31 179.08 214.77 265.04 236.13 -21.19%
EPS 0.67 -52.50 -13.48 -3.75 2.04 3.46 14.80 -33.80%
DPS 0.00 0.00 0.00 1.00 1.00 1.70 1.70 -
NAPS 0.4245 -0.0641 0.62 0.80 0.85 0.86 0.88 -9.26%
Adjusted Per Share Value based on latest NOSH - 946,106
30/06/15 30/06/14 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 39.42 171.96 190.59 160.96 189.82 234.30 203.04 -19.62%
EPS 0.67 -52.13 -12.52 -3.38 1.81 3.05 12.44 -32.25%
DPS 0.00 0.00 0.00 0.90 0.88 1.50 1.46 -
NAPS 0.4229 -0.0636 0.5756 0.7191 0.7512 0.7603 0.7567 -7.46%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 30/06/15 30/06/14 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.155 0.155 0.50 0.87 0.91 0.43 1.34 -
P/RPS 0.39 0.09 0.24 0.49 0.42 0.16 0.57 -4.93%
P/EPS 23.13 -0.30 -3.71 -23.17 44.54 12.45 9.27 12.96%
EY 4.32 -338.73 -26.97 -4.32 2.25 8.03 10.79 -11.48%
DY 0.00 0.00 0.00 1.15 1.10 3.95 1.27 -
P/NAPS 0.37 0.00 0.81 1.09 1.07 0.50 1.52 -17.16%
Price Multiplier on Announcement Date
30/06/15 30/06/14 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 02/09/15 29/08/14 29/02/12 28/02/11 25/02/10 26/02/09 26/02/08 -
Price 0.14 0.21 0.52 0.83 1.00 0.41 1.29 -
P/RPS 0.35 0.12 0.25 0.46 0.47 0.15 0.55 -5.84%
P/EPS 20.90 -0.40 -3.86 -22.10 48.94 11.87 8.92 12.01%
EY 4.79 -250.01 -25.94 -4.52 2.04 8.42 11.21 -10.71%
DY 0.00 0.00 0.00 1.20 1.00 4.15 1.32 -
P/NAPS 0.33 0.00 0.84 1.04 1.18 0.48 1.47 -18.05%

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