[KINSTEL] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
21-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 108.74%
YoY- 323.58%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 915,092 1,079,463 1,235,533 947,821 550,393 242,553 199,580 28.87%
PBT 49,600 -167,326 282,899 91,257 14,602 10,649 15,013 22.02%
Tax -210 29,969 1,223 -341 -1,177 -183 -738 -18.89%
NP 49,390 -137,357 284,122 90,916 13,425 10,466 14,275 22.97%
-
NP to SH 30,729 -42,639 169,944 56,866 13,425 10,466 14,275 13.62%
-
Tax Rate 0.42% - -0.43% 0.37% 8.06% 1.72% 4.92% -
Total Cost 865,702 1,216,820 951,411 856,905 536,968 232,087 185,305 29.27%
-
Net Worth 838,920 744,344 976,253 714,114 218,981 125,701 117,008 38.84%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 838,920 744,344 976,253 714,114 218,981 125,701 117,008 38.84%
NOSH 942,607 918,943 947,819 175,458 110,040 68,315 60,004 58.22%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 5.40% -12.72% 23.00% 9.59% 2.44% 4.31% 7.15% -
ROE 3.66% -5.73% 17.41% 7.96% 6.13% 8.33% 12.20% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 97.08 117.47 130.36 540.20 500.17 355.05 332.61 -18.54%
EPS 3.26 -4.64 17.93 32.41 12.20 15.32 23.79 -28.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.81 1.03 4.07 1.99 1.84 1.95 -12.24%
Adjusted Per Share Value based on latest NOSH - 175,491
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 87.23 102.90 117.78 90.35 52.47 23.12 19.03 28.87%
EPS 2.93 -4.06 16.20 5.42 1.28 1.00 1.36 13.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7997 0.7096 0.9307 0.6808 0.2088 0.1198 0.1115 38.84%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.81 0.88 1.50 1.05 0.23 0.22 0.36 -
P/RPS 0.83 0.75 1.15 0.19 0.05 0.06 0.11 40.02%
P/EPS 24.85 -18.97 8.37 3.24 1.89 1.44 1.51 59.45%
EY 4.02 -5.27 11.95 30.87 53.04 69.64 66.08 -37.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.09 1.46 0.26 0.12 0.12 0.18 30.99%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 27/08/10 19/08/09 04/08/08 21/09/07 30/08/06 29/08/05 26/08/04 -
Price 0.87 0.94 1.29 1.16 0.27 0.17 0.33 -
P/RPS 0.90 0.80 0.99 0.21 0.05 0.05 0.10 44.20%
P/EPS 26.69 -20.26 7.19 3.58 2.21 1.11 1.39 63.60%
EY 3.75 -4.94 13.90 27.94 45.19 90.12 72.09 -38.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.16 1.25 0.29 0.14 0.09 0.17 33.88%

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