[KINSTEL] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 51.33%
YoY- 63.84%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 1,761,392 2,333,960 1,853,888 1,249,672 460,612 410,940 375,464 29.35%
PBT -373,156 399,576 191,884 31,788 18,420 42,592 16,936 -
Tax 67,700 5,372 -13,420 -1,680 -44 -904 -4,432 -
NP -305,456 404,948 178,464 30,108 18,376 41,688 12,504 -
-
NP to SH -139,044 246,464 108,972 30,108 18,376 41,688 12,504 -
-
Tax Rate - -1.34% 6.99% 5.29% 0.24% 2.12% 26.17% -
Total Cost 2,066,848 1,929,012 1,675,424 1,219,564 442,236 369,252 362,960 33.59%
-
Net Worth 754,074 837,413 681,074 213,485 129,543 113,399 97,799 40.51%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 754,074 837,413 681,074 213,485 129,543 113,399 97,799 40.51%
NOSH 919,603 881,487 171,988 110,043 59,973 59,999 59,999 57.54%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin -17.34% 17.35% 9.63% 2.41% 3.99% 10.14% 3.33% -
ROE -18.44% 29.43% 16.00% 14.10% 14.19% 36.76% 12.79% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 191.54 264.78 1,077.91 1,135.61 768.02 684.90 625.77 -17.89%
EPS -15.12 27.96 63.36 27.36 30.64 69.48 20.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.95 3.96 1.94 2.16 1.89 1.63 -10.80%
Adjusted Per Share Value based on latest NOSH - 110,043
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 167.91 222.49 176.73 119.13 43.91 39.17 35.79 29.35%
EPS -13.25 23.50 10.39 2.87 1.75 3.97 1.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7189 0.7983 0.6493 0.2035 0.1235 0.1081 0.0932 40.52%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.38 1.13 0.81 0.21 0.25 0.37 0.30 -
P/RPS 0.20 0.43 0.08 0.02 0.03 0.05 0.05 25.96%
P/EPS -2.51 4.04 1.28 0.77 0.82 0.53 1.44 -
EY -39.79 24.74 78.22 130.29 122.56 187.78 69.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 1.19 0.20 0.11 0.12 0.20 0.18 16.91%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 18/05/09 28/05/08 01/06/07 31/05/06 30/05/05 31/05/04 28/05/03 -
Price 0.80 1.62 1.10 0.21 0.22 0.37 0.31 -
P/RPS 0.42 0.61 0.10 0.02 0.03 0.05 0.05 42.52%
P/EPS -5.29 5.79 1.74 0.77 0.72 0.53 1.49 -
EY -18.90 17.26 57.60 130.29 139.27 187.78 67.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.71 0.28 0.11 0.10 0.20 0.19 31.41%

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