[KINSTEL] YoY Cumulative Quarter Result on 30-Sep-2016 [#1]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
21-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- 83.7%
YoY- 38.02%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 CAGR
Revenue 34,273 42,936 51,399 54,503 78,846 1,803,848 506,074 -33.89%
PBT -23,634 -35,439 -15,471 -24,244 -65,690 -1,248,373 18,225 -
Tax 0 472 324 -13 -14 -110,838 -11 -
NP -23,634 -34,967 -15,147 -24,257 -65,704 -1,359,211 18,214 -
-
NP to SH -19,448 -29,098 -11,469 -18,504 -32,563 -546,814 10,266 -
-
Tax Rate - - - - - - 0.06% -
Total Cost 57,907 77,903 66,546 78,760 144,550 3,163,059 487,860 -27.93%
-
Net Worth -513,094 -29,998 326,553 416,651 4,993,686 0 653,290 -
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 CAGR
Net Worth -513,094 -29,998 326,553 416,651 4,993,686 0 653,290 -
NOSH 1,049,000 1,049,000 1,042,636 1,039,550 1,040,351 1,041,533 1,036,969 0.17%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 CAGR
NP Margin -68.96% -81.44% -29.47% -44.51% -83.33% -75.35% 3.60% -
ROE 0.00% 0.00% -3.51% -4.44% -0.65% 0.00% 1.57% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 CAGR
RPS 3.29 4.12 4.93 5.24 7.58 173.19 48.80 -33.94%
EPS -1.87 -2.79 -1.10 -1.78 -3.13 -52.50 0.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.4926 -0.0288 0.3132 0.4008 4.80 0.00 0.63 -
Adjusted Per Share Value based on latest NOSH - 1,042,636
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 CAGR
RPS 3.27 4.09 4.90 5.20 7.52 171.96 48.24 -33.88%
EPS -1.85 -2.77 -1.09 -1.76 -3.10 -52.13 0.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.4891 -0.0286 0.3113 0.3972 4.7604 0.00 0.6228 -
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/03/12 -
Price 0.005 0.035 0.055 0.125 0.24 0.27 0.49 -
P/RPS 0.15 0.85 1.12 2.38 3.17 0.16 1.00 -25.29%
P/EPS -0.27 -1.25 -5.00 -7.02 -7.67 -0.51 49.49 -
EY -373.42 -79.82 -20.00 -14.24 -13.04 -194.45 2.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.18 0.31 0.05 0.00 0.78 -
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 31/03/12 CAGR
Date 30/11/18 22/11/17 21/11/16 30/11/15 28/11/14 27/11/13 15/05/12 -
Price 0.005 0.025 0.05 0.105 0.175 0.185 0.43 -
P/RPS 0.15 0.61 1.01 2.00 2.31 0.11 0.88 -23.81%
P/EPS -0.27 -0.89 -4.55 -5.90 -5.59 -0.35 43.43 -
EY -373.42 -111.74 -22.00 -16.95 -17.89 -283.79 2.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.16 0.26 0.04 0.00 0.68 -

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