[KINSTEL] YoY Quarter Result on 30-Jun-2006 [#2]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -21.64%
YoY- 0.44%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 639,115 652,043 484,349 237,978 127,400 96,845 59,946 48.30%
PBT -74,037 183,001 43,286 6,655 6,044 4,365 2,880 -
Tax 13,044 -120 3,014 -757 -172 -512 -493 -
NP -60,993 182,881 46,300 5,898 5,872 3,853 2,387 -
-
NP to SH -7,878 103,324 29,623 5,898 5,872 3,853 2,387 -
-
Tax Rate - 0.07% -6.96% 11.37% 2.85% 11.73% 17.12% -
Total Cost 700,108 469,162 438,049 232,080 121,528 92,992 57,559 51.59%
-
Net Worth 741,997 947,673 714,251 218,974 125,779 117,030 100,158 39.57%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 741,997 947,673 714,251 218,974 125,779 117,030 100,158 39.57%
NOSH 916,046 920,071 175,491 110,037 68,358 60,015 59,974 57.45%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -9.54% 28.05% 9.56% 2.48% 4.61% 3.98% 3.98% -
ROE -1.06% 10.90% 4.15% 2.69% 4.67% 3.29% 2.38% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 69.77 70.87 276.00 216.27 186.37 161.37 99.95 -5.81%
EPS -0.86 11.23 16.88 5.36 8.59 6.42 3.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 1.03 4.07 1.99 1.84 1.95 1.67 -11.35%
Adjusted Per Share Value based on latest NOSH - 110,037
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 60.93 62.16 46.17 22.69 12.14 9.23 5.71 48.32%
EPS -0.75 9.85 2.82 0.56 0.56 0.37 0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7073 0.9034 0.6809 0.2087 0.1199 0.1116 0.0955 39.57%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.88 1.50 1.05 0.23 0.22 0.36 0.34 -
P/RPS 1.26 2.12 0.38 0.11 0.12 0.22 0.34 24.37%
P/EPS -102.33 13.36 6.22 4.29 2.56 5.61 8.54 -
EY -0.98 7.49 16.08 23.30 39.05 17.83 11.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.46 0.26 0.12 0.12 0.18 0.20 32.62%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 19/08/09 04/08/08 21/09/07 30/08/06 29/08/05 26/08/04 29/08/03 -
Price 0.94 1.29 1.16 0.27 0.17 0.33 0.33 -
P/RPS 1.35 1.82 0.42 0.12 0.09 0.20 0.33 26.43%
P/EPS -109.30 11.49 6.87 5.04 1.98 5.14 8.29 -
EY -0.91 8.71 14.55 19.85 50.53 19.45 12.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.25 0.29 0.14 0.09 0.17 0.20 34.00%

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