[KINSTEL] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
01-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -71.65%
YoY- 261.94%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 2,161,604 1,761,392 2,333,960 1,853,888 1,249,672 460,612 410,940 31.85%
PBT 147,324 -373,156 399,576 191,884 31,788 18,420 42,592 22.96%
Tax -500 67,700 5,372 -13,420 -1,680 -44 -904 -9.39%
NP 146,824 -305,456 404,948 178,464 30,108 18,376 41,688 23.33%
-
NP to SH 90,208 -139,044 246,464 108,972 30,108 18,376 41,688 13.72%
-
Tax Rate 0.34% - -1.34% 6.99% 5.29% 0.24% 2.12% -
Total Cost 2,014,780 2,066,848 1,929,012 1,675,424 1,219,564 442,236 369,252 32.66%
-
Net Worth 826,906 754,074 837,413 681,074 213,485 129,543 113,399 39.23%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 826,906 754,074 837,413 681,074 213,485 129,543 113,399 39.23%
NOSH 939,666 919,603 881,487 171,988 110,043 59,973 59,999 58.14%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 6.79% -17.34% 17.35% 9.63% 2.41% 3.99% 10.14% -
ROE 10.91% -18.44% 29.43% 16.00% 14.10% 14.19% 36.76% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 230.04 191.54 264.78 1,077.91 1,135.61 768.02 684.90 -16.61%
EPS 9.60 -15.12 27.96 63.36 27.36 30.64 69.48 -28.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.82 0.95 3.96 1.94 2.16 1.89 -11.95%
Adjusted Per Share Value based on latest NOSH - 171,988
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 206.06 167.91 222.49 176.73 119.13 43.91 39.17 31.86%
EPS 8.60 -13.25 23.50 10.39 2.87 1.75 3.97 13.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7883 0.7189 0.7983 0.6493 0.2035 0.1235 0.1081 39.23%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.00 0.38 1.13 0.81 0.21 0.25 0.37 -
P/RPS 0.43 0.20 0.43 0.08 0.02 0.03 0.05 43.11%
P/EPS 10.42 -2.51 4.04 1.28 0.77 0.82 0.53 64.24%
EY 9.60 -39.79 24.74 78.22 130.29 122.56 187.78 -39.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.46 1.19 0.20 0.11 0.12 0.20 33.63%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 18/05/09 28/05/08 01/06/07 31/05/06 30/05/05 31/05/04 -
Price 0.78 0.80 1.62 1.10 0.21 0.22 0.37 -
P/RPS 0.34 0.42 0.61 0.10 0.02 0.03 0.05 37.62%
P/EPS 8.13 -5.29 5.79 1.74 0.77 0.72 0.53 57.59%
EY 12.31 -18.90 17.26 57.60 130.29 139.27 187.78 -36.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.98 1.71 0.28 0.11 0.10 0.20 28.23%

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