[KINSTEL] YoY Cumulative Quarter Result on 31-Mar-2015 [#3]

Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -71.66%
YoY- 104.3%
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/09/11 30/09/10 CAGR
Revenue 133,848 184,727 212,427 352,079 1,803,848 1,444,826 1,275,164 -25.94%
PBT -93,106 -41,807 -48,467 -63,255 -1,248,373 -67,248 307 -
Tax 1,200 1,052 969 -38 -110,838 -2,296 -335 -
NP -91,906 -40,755 -47,498 -63,293 -1,359,211 -69,544 -28 194.14%
-
NP to SH -76,503 -31,317 -32,670 23,536 -546,814 -18,847 11,372 -
-
Tax Rate - - - - - - 109.12% -
Total Cost 225,754 225,482 259,925 415,372 3,163,059 1,514,370 1,275,192 -20.60%
-
Net Worth -84,369 264,359 393,808 157,670 0 740,417 808,257 -
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/09/11 30/09/10 CAGR
Net Worth -84,369 264,359 393,808 157,670 0 740,417 808,257 -
NOSH 1,049,000 1,049,000 1,040,445 1,041,415 1,041,608 961,581 939,834 1.47%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/09/11 30/09/10 CAGR
NP Margin -68.66% -22.06% -22.36% -17.98% -75.35% -4.81% 0.00% -
ROE 0.00% -11.85% -8.30% 14.93% 0.00% -2.55% 1.41% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/09/11 30/09/10 CAGR
RPS 12.85 17.73 20.42 33.81 173.18 150.26 135.68 -26.95%
EPS -7.34 -3.01 -3.14 2.26 -52.50 -1.96 1.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.081 0.2538 0.3785 0.1514 0.00 0.77 0.86 -
Adjusted Per Share Value based on latest NOSH - 1,042,542
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/09/11 30/09/10 CAGR
RPS 12.76 17.61 20.25 33.56 171.96 137.73 121.56 -25.94%
EPS -7.29 -2.99 -3.11 2.24 -52.13 -1.80 1.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0804 0.252 0.3754 0.1503 0.00 0.7058 0.7705 -
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/09/11 30/09/10 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/09/11 30/09/10 -
Price 0.005 0.06 0.085 0.125 0.165 0.49 0.86 -
P/RPS 0.04 0.34 0.42 0.37 0.10 0.33 0.63 -30.74%
P/EPS -0.07 -2.00 -2.71 5.53 -0.31 -25.00 71.07 -
EY -1,468.95 -50.11 -36.94 18.08 -318.16 -4.00 1.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.24 0.22 0.83 0.00 0.64 1.00 -
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/09/11 30/09/10 CAGR
Date 31/05/18 22/05/17 31/05/16 29/05/15 30/05/14 25/11/11 29/11/10 -
Price 0.005 0.065 0.08 0.145 0.17 0.51 0.90 -
P/RPS 0.04 0.37 0.39 0.43 0.10 0.34 0.66 -31.17%
P/EPS -0.07 -2.16 -2.55 6.42 -0.32 -26.02 74.38 -
EY -1,468.95 -46.26 -39.25 15.59 -308.81 -3.84 1.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.26 0.21 0.96 0.00 0.66 1.05 -

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