[KINSTEL] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 376.23%
YoY- 164.88%
View:
Show?
Annualized Quarter Result
30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 7,215,392 2,024,296 2,222,388 2,161,604 1,761,392 2,333,960 1,853,888 23.22%
PBT -4,993,492 72,900 -80,412 147,324 -373,156 399,576 191,884 -
Tax -443,352 -44 -9,080 -500 67,700 5,372 -13,420 71.17%
NP -5,436,844 72,856 -89,492 146,824 -305,456 404,948 178,464 -
-
NP to SH -2,187,256 41,064 -14,256 90,208 -139,044 246,464 108,972 -
-
Tax Rate - 0.06% - 0.34% - -1.34% 6.99% -
Total Cost 12,652,236 1,951,440 2,311,880 2,014,780 2,066,848 1,929,012 1,675,424 36.43%
-
Net Worth 0 653,290 760,962 826,906 754,074 837,413 681,074 -
Dividend
30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 0 653,290 760,962 826,906 754,074 837,413 681,074 -
NOSH 1,041,533 1,036,969 963,243 939,666 919,603 881,487 171,988 31.88%
Ratio Analysis
30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -75.35% 3.60% -4.03% 6.79% -17.34% 17.35% 9.63% -
ROE 0.00% 6.29% -1.87% 10.91% -18.44% 29.43% 16.00% -
Per Share
30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 692.77 195.21 230.72 230.04 191.54 264.78 1,077.91 -6.56%
EPS -210.00 3.96 -1.48 9.60 -15.12 27.96 63.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.63 0.79 0.88 0.82 0.95 3.96 -
Adjusted Per Share Value based on latest NOSH - 939,666
30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 687.84 192.97 211.86 206.06 167.91 222.49 176.73 23.22%
EPS -208.51 3.91 -1.36 8.60 -13.25 23.50 10.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.6228 0.7254 0.7883 0.7189 0.7983 0.6493 -
Price Multiplier on Financial Quarter End Date
30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/09/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.27 0.49 0.88 1.00 0.38 1.13 0.81 -
P/RPS 0.04 0.25 0.38 0.43 0.20 0.43 0.08 -10.10%
P/EPS -0.13 12.37 -59.46 10.42 -2.51 4.04 1.28 -
EY -777.79 8.08 -1.68 9.60 -39.79 24.74 78.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.78 1.11 1.14 0.46 1.19 0.20 -
Price Multiplier on Announcement Date
30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 27/11/13 15/05/12 25/05/11 25/05/10 18/05/09 28/05/08 01/06/07 -
Price 0.185 0.43 0.75 0.78 0.80 1.62 1.10 -
P/RPS 0.03 0.22 0.33 0.34 0.42 0.61 0.10 -16.89%
P/EPS -0.09 10.86 -50.68 8.13 -5.29 5.79 1.74 -
EY -1,135.15 9.21 -1.97 12.31 -18.90 17.26 57.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.68 0.95 0.89 0.98 1.71 0.28 -

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