[KINSTEL] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
15-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 107.82%
YoY- 388.05%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 54,503 78,846 1,803,848 506,074 555,597 540,401 440,348 -27.47%
PBT -24,244 -65,690 -1,248,373 18,225 -20,103 36,831 -93,289 -18.71%
Tax -13 -14 -110,838 -11 -2,270 -125 16,925 -
NP -24,257 -65,704 -1,359,211 18,214 -22,373 36,706 -76,364 -16.16%
-
NP to SH -18,504 -32,563 -546,814 10,266 -3,564 22,552 -34,761 -9.23%
-
Tax Rate - - - 0.06% - 0.34% - -
Total Cost 78,760 144,550 3,163,059 487,860 577,970 503,695 516,712 -25.11%
-
Net Worth 416,651 4,993,686 0 653,290 760,962 826,906 754,074 -8.71%
Dividend
30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 416,651 4,993,686 0 653,290 760,962 826,906 754,074 -8.71%
NOSH 1,039,550 1,040,351 1,041,533 1,036,969 963,243 939,666 919,603 1.90%
Ratio Analysis
30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -44.51% -83.33% -75.35% 3.60% -4.03% 6.79% -17.34% -
ROE -4.44% -0.65% 0.00% 1.57% -0.47% 2.73% -4.61% -
Per Share
30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 5.24 7.58 173.19 48.80 57.68 57.51 47.88 -28.83%
EPS -1.78 -3.13 -52.50 0.99 -0.37 2.40 -3.78 -10.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4008 4.80 0.00 0.63 0.79 0.88 0.82 -10.42%
Adjusted Per Share Value based on latest NOSH - 1,036,969
30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 5.20 7.52 171.96 48.24 52.96 51.52 41.98 -27.46%
EPS -1.76 -3.10 -52.13 0.98 -0.34 2.15 -3.31 -9.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3972 4.7604 0.00 0.6228 0.7254 0.7883 0.7189 -8.71%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 30/09/15 30/09/14 30/09/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.125 0.24 0.27 0.49 0.88 1.00 0.38 -
P/RPS 2.38 3.17 0.16 1.00 1.53 1.74 0.79 18.47%
P/EPS -7.02 -7.67 -0.51 49.49 -237.84 41.67 -10.05 -5.36%
EY -14.24 -13.04 -194.45 2.02 -0.42 2.40 -9.95 5.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.05 0.00 0.78 1.11 1.14 0.46 -5.88%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 30/11/15 28/11/14 27/11/13 15/05/12 25/05/11 25/05/10 18/05/09 -
Price 0.105 0.175 0.185 0.43 0.75 0.78 0.80 -
P/RPS 2.00 2.31 0.11 0.88 1.30 1.36 1.67 2.81%
P/EPS -5.90 -5.59 -0.35 43.43 -202.70 32.50 -21.16 -17.82%
EY -16.95 -17.89 -283.79 2.30 -0.49 3.08 -4.73 21.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.04 0.00 0.68 0.95 0.89 0.98 -18.45%

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