[KINSTEL] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
01-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -92.91%
YoY- 261.94%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 540,401 440,348 583,490 463,472 312,418 115,153 102,735 31.85%
PBT 36,831 -93,289 99,894 47,971 7,947 4,605 10,648 22.96%
Tax -125 16,925 1,343 -3,355 -420 -11 -226 -9.39%
NP 36,706 -76,364 101,237 44,616 7,527 4,594 10,422 23.33%
-
NP to SH 22,552 -34,761 61,616 27,243 7,527 4,594 10,422 13.72%
-
Tax Rate 0.34% - -1.34% 6.99% 5.29% 0.24% 2.12% -
Total Cost 503,695 516,712 482,253 418,856 304,891 110,559 92,313 32.66%
-
Net Worth 826,906 754,074 837,413 681,074 213,485 129,543 113,399 39.23%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 826,906 754,074 837,413 681,074 213,485 129,543 113,399 39.23%
NOSH 939,666 919,603 881,487 171,988 110,043 59,973 59,999 58.14%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 6.79% -17.34% 17.35% 9.63% 2.41% 3.99% 10.14% -
ROE 2.73% -4.61% 7.36% 4.00% 3.53% 3.55% 9.19% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 57.51 47.88 66.19 269.48 283.90 192.01 171.23 -16.61%
EPS 2.40 -3.78 6.99 15.84 6.84 7.66 17.37 -28.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.82 0.95 3.96 1.94 2.16 1.89 -11.95%
Adjusted Per Share Value based on latest NOSH - 171,988
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 51.52 41.98 55.62 44.18 29.78 10.98 9.79 31.86%
EPS 2.15 -3.31 5.87 2.60 0.72 0.44 0.99 13.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7883 0.7189 0.7983 0.6493 0.2035 0.1235 0.1081 39.23%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.00 0.38 1.13 0.81 0.21 0.25 0.37 -
P/RPS 1.74 0.79 1.71 0.30 0.07 0.13 0.22 41.13%
P/EPS 41.67 -10.05 16.17 5.11 3.07 3.26 2.13 64.11%
EY 2.40 -9.95 6.19 19.56 32.57 30.64 46.95 -39.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.46 1.19 0.20 0.11 0.12 0.20 33.63%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 18/05/09 28/05/08 01/06/07 31/05/06 30/05/05 31/05/04 -
Price 0.78 0.80 1.62 1.10 0.21 0.22 0.37 -
P/RPS 1.36 1.67 2.45 0.41 0.07 0.11 0.22 35.45%
P/EPS 32.50 -21.16 23.18 6.94 3.07 2.87 2.13 57.45%
EY 3.08 -4.73 4.31 14.40 32.57 34.82 46.95 -36.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.98 1.71 0.28 0.11 0.10 0.20 28.23%

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