[KINSTEL] YoY Quarter Result on 30-Jun-2010 [#2]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -63.74%
YoY- 203.8%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 170,995 669,625 485,464 374,691 639,115 652,043 484,349 -14.78%
PBT -119,436 -11,192 -21,385 12,769 -74,037 183,001 43,286 -
Tax -14 -13 -13 -85 13,044 -120 3,014 -
NP -119,450 -11,205 -21,398 12,684 -60,993 182,881 46,300 -
-
NP to SH -49,645 -4,264 -6,481 8,177 -7,878 103,324 29,623 -
-
Tax Rate - - - 0.67% - 0.07% -6.96% -
Total Cost 290,445 680,830 506,862 362,007 700,108 469,162 438,049 -6.11%
-
Net Worth 333,048 644,800 752,939 836,497 741,997 947,673 714,251 -11.05%
Dividend
31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 333,048 644,800 752,939 836,497 741,997 947,673 714,251 -11.05%
NOSH 1,040,775 1,040,000 953,088 939,885 916,046 920,071 175,491 31.45%
Ratio Analysis
31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -69.86% -1.67% -4.41% 3.39% -9.54% 28.05% 9.56% -
ROE -14.91% -0.66% -0.86% 0.98% -1.06% 10.90% 4.15% -
Per Share
31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 16.43 64.39 50.94 39.87 69.77 70.87 276.00 -35.17%
EPS -4.77 -0.41 -0.68 0.87 -0.86 11.23 16.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.62 0.79 0.89 0.81 1.03 4.07 -32.33%
Adjusted Per Share Value based on latest NOSH - 939,885
31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 16.30 63.83 46.28 35.72 60.93 62.16 46.17 -14.78%
EPS -4.73 -0.41 -0.62 0.78 -0.75 9.85 2.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3175 0.6147 0.7178 0.7974 0.7073 0.9034 0.6809 -11.05%
Price Multiplier on Financial Quarter End Date
31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 31/12/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.155 0.44 0.73 0.81 0.88 1.50 1.05 -
P/RPS 0.94 0.68 1.43 2.03 1.26 2.12 0.38 14.92%
P/EPS -3.25 -107.32 -107.35 93.10 -102.33 13.36 6.22 -
EY -30.77 -0.93 -0.93 1.07 -0.98 7.49 16.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.71 0.92 0.91 1.09 1.46 0.26 9.87%
Price Multiplier on Announcement Date
31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/02/14 29/08/12 24/08/11 27/08/10 19/08/09 04/08/08 21/09/07 -
Price 0.195 0.41 0.58 0.87 0.94 1.29 1.16 -
P/RPS 1.19 0.64 1.14 2.18 1.35 1.82 0.42 17.34%
P/EPS -4.09 -100.00 -85.29 100.00 -109.30 11.49 6.87 -
EY -24.46 -1.00 -1.17 1.00 -0.91 8.71 14.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.66 0.73 0.98 1.16 1.25 0.29 12.10%

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