[KINSTEL] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -22.66%
YoY- -125.09%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,175,699 1,041,061 915,092 1,079,463 1,235,533 947,821 550,393 13.47%
PBT 7,033 -41,488 49,600 -167,326 282,899 91,257 14,602 -11.45%
Tax -24 -2,283 -210 29,969 1,223 -341 -1,177 -47.70%
NP 7,009 -43,771 49,390 -137,357 284,122 90,916 13,425 -10.25%
-
NP to SH 6,002 -10,045 30,729 -42,639 169,944 56,866 13,425 -12.54%
-
Tax Rate 0.34% - 0.42% - -0.43% 0.37% 8.06% -
Total Cost 1,168,690 1,084,832 865,702 1,216,820 951,411 856,905 536,968 13.82%
-
Net Worth 641,593 755,766 838,920 744,344 976,253 714,114 218,981 19.60%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 641,593 755,766 838,920 744,344 976,253 714,114 218,981 19.60%
NOSH 1,034,827 956,666 942,607 918,943 947,819 175,458 110,040 45.23%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 0.60% -4.20% 5.40% -12.72% 23.00% 9.59% 2.44% -
ROE 0.94% -1.33% 3.66% -5.73% 17.41% 7.96% 6.13% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 113.61 108.82 97.08 117.47 130.36 540.20 500.17 -21.87%
EPS 0.58 -1.05 3.26 -4.64 17.93 32.41 12.20 -39.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.79 0.89 0.81 1.03 4.07 1.99 -17.64%
Adjusted Per Share Value based on latest NOSH - 916,046
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 112.08 99.24 87.23 102.90 117.78 90.35 52.47 13.47%
EPS 0.57 -0.96 2.93 -4.06 16.20 5.42 1.28 -12.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6116 0.7205 0.7997 0.7096 0.9307 0.6808 0.2088 19.59%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.44 0.73 0.81 0.88 1.50 1.05 0.23 -
P/RPS 0.39 0.67 0.83 0.75 1.15 0.19 0.05 40.78%
P/EPS 75.86 -69.52 24.85 -18.97 8.37 3.24 1.89 84.93%
EY 1.32 -1.44 4.02 -5.27 11.95 30.87 53.04 -45.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.92 0.91 1.09 1.46 0.26 0.12 34.45%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 24/08/11 27/08/10 19/08/09 04/08/08 21/09/07 30/08/06 -
Price 0.41 0.58 0.87 0.94 1.29 1.16 0.27 -
P/RPS 0.36 0.53 0.90 0.80 0.99 0.21 0.05 38.91%
P/EPS 70.69 -55.24 26.69 -20.26 7.19 3.58 2.21 78.07%
EY 1.41 -1.81 3.75 -4.94 13.90 27.94 45.19 -43.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.73 0.98 1.16 1.25 0.29 0.14 29.45%

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