[KINSTEL] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 329.73%
YoY- 233.4%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 1,853,888 1,249,672 460,612 410,940 375,464 0 -
PBT 191,884 31,788 18,420 42,592 16,936 0 -
Tax -13,420 -1,680 -44 -904 -4,432 0 -
NP 178,464 30,108 18,376 41,688 12,504 0 -
-
NP to SH 108,972 30,108 18,376 41,688 12,504 0 -
-
Tax Rate 6.99% 5.29% 0.24% 2.12% 26.17% - -
Total Cost 1,675,424 1,219,564 442,236 369,252 362,960 0 -
-
Net Worth 681,074 213,485 129,543 113,399 97,799 0 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 681,074 213,485 129,543 113,399 97,799 0 -
NOSH 171,988 110,043 59,973 59,999 59,999 17,213 58.42%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 9.63% 2.41% 3.99% 10.14% 3.33% 0.00% -
ROE 16.00% 14.10% 14.19% 36.76% 12.79% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 1,077.91 1,135.61 768.02 684.90 625.77 0.00 -
EPS 63.36 27.36 30.64 69.48 20.84 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.96 1.94 2.16 1.89 1.63 0.00 -
Adjusted Per Share Value based on latest NOSH - 59,999
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 176.73 119.13 43.91 39.17 35.79 0.00 -
EPS 10.39 2.87 1.75 3.97 1.19 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6493 0.2035 0.1235 0.1081 0.0932 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - -
Price 0.81 0.21 0.25 0.37 0.30 0.00 -
P/RPS 0.08 0.02 0.03 0.05 0.05 0.00 -
P/EPS 1.28 0.77 0.82 0.53 1.44 0.00 -
EY 78.22 130.29 122.56 187.78 69.47 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.11 0.12 0.20 0.18 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 01/06/07 31/05/06 30/05/05 31/05/04 28/05/03 - -
Price 1.10 0.21 0.22 0.37 0.31 0.00 -
P/RPS 0.10 0.02 0.03 0.05 0.05 0.00 -
P/EPS 1.74 0.77 0.72 0.53 1.49 0.00 -
EY 57.60 130.29 139.27 187.78 67.23 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.11 0.10 0.20 0.19 0.00 -

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