[KINSTEL] YoY Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 7.43%
YoY- 233.4%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 463,472 312,418 115,153 102,735 93,866 0 -
PBT 47,971 7,947 4,605 10,648 4,234 0 -
Tax -3,355 -420 -11 -226 -1,108 0 -
NP 44,616 7,527 4,594 10,422 3,126 0 -
-
NP to SH 27,243 7,527 4,594 10,422 3,126 0 -
-
Tax Rate 6.99% 5.29% 0.24% 2.12% 26.17% - -
Total Cost 418,856 304,891 110,559 92,313 90,740 0 -
-
Net Worth 681,074 213,485 129,543 113,399 97,799 0 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 681,074 213,485 129,543 113,399 97,799 0 -
NOSH 171,988 110,043 59,973 59,999 59,999 17,213 58.42%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 9.63% 2.41% 3.99% 10.14% 3.33% 0.00% -
ROE 4.00% 3.53% 3.55% 9.19% 3.20% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 269.48 283.90 192.01 171.23 156.44 0.00 -
EPS 15.84 6.84 7.66 17.37 5.21 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.96 1.94 2.16 1.89 1.63 0.00 -
Adjusted Per Share Value based on latest NOSH - 59,999
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 44.18 29.78 10.98 9.79 8.95 0.00 -
EPS 2.60 0.72 0.44 0.99 0.30 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6493 0.2035 0.1235 0.1081 0.0932 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - -
Price 0.81 0.21 0.25 0.37 0.30 0.00 -
P/RPS 0.30 0.07 0.13 0.22 0.19 0.00 -
P/EPS 5.11 3.07 3.26 2.13 5.76 0.00 -
EY 19.56 32.57 30.64 46.95 17.37 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.11 0.12 0.20 0.18 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 01/06/07 31/05/06 30/05/05 31/05/04 28/05/03 - -
Price 1.10 0.21 0.22 0.37 0.31 0.00 -
P/RPS 0.41 0.07 0.11 0.22 0.20 0.00 -
P/EPS 6.94 3.07 2.87 2.13 5.95 0.00 -
EY 14.40 32.57 34.82 46.95 16.81 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.11 0.10 0.20 0.19 0.00 -

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