[KINSTEL] YoY Quarter Result on 30-Jun-2012 [#2]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -141.54%
YoY- 34.21%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 74,299 109,652 170,995 669,625 485,464 374,691 639,115 -28.15%
PBT -21,964 67,234 -119,436 -11,192 -21,385 12,769 -74,037 -17.03%
Tax -12 -11 -14 -13 -13 -85 13,044 -
NP -21,976 67,223 -119,450 -11,205 -21,398 12,684 -60,993 -14.51%
-
NP to SH -16,815 115,617 -49,645 -4,264 -6,481 8,177 -7,878 12.35%
-
Tax Rate - 0.02% - - - 0.67% - -
Total Cost 96,275 42,429 290,445 680,830 506,862 362,007 700,108 -26.28%
-
Net Worth 396,562 490,382 333,048 644,800 752,939 836,497 741,997 -9.17%
Dividend
31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 396,562 490,382 333,048 644,800 752,939 836,497 741,997 -9.17%
NOSH 1,044,409 1,041,594 1,040,775 1,040,000 953,088 939,885 916,046 2.03%
Ratio Analysis
31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -29.58% 61.31% -69.86% -1.67% -4.41% 3.39% -9.54% -
ROE -4.24% 23.58% -14.91% -0.66% -0.86% 0.98% -1.06% -
Per Share
31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 7.11 10.53 16.43 64.39 50.94 39.87 69.77 -29.59%
EPS -1.61 11.10 -4.77 -0.41 -0.68 0.87 -0.86 10.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3797 0.4708 0.32 0.62 0.79 0.89 0.81 -10.99%
Adjusted Per Share Value based on latest NOSH - 1,040,000
31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 7.08 10.45 16.30 63.83 46.28 35.72 60.93 -28.16%
EPS -1.60 11.02 -4.73 -0.41 -0.62 0.78 -0.75 12.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.378 0.4675 0.3175 0.6147 0.7178 0.7974 0.7073 -9.18%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 31/12/15 31/12/14 31/12/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.105 0.15 0.155 0.44 0.73 0.81 0.88 -
P/RPS 1.48 1.42 0.94 0.68 1.43 2.03 1.26 2.50%
P/EPS -6.52 1.35 -3.25 -107.32 -107.35 93.10 -102.33 -34.50%
EY -15.33 74.00 -30.77 -0.93 -0.93 1.07 -0.98 52.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.32 0.48 0.71 0.92 0.91 1.09 -18.85%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 29/02/16 27/02/15 28/02/14 29/08/12 24/08/11 27/08/10 19/08/09 -
Price 0.08 0.15 0.195 0.41 0.58 0.87 0.94 -
P/RPS 1.12 1.42 1.19 0.64 1.14 2.18 1.35 -2.82%
P/EPS -4.97 1.35 -4.09 -100.00 -85.29 100.00 -109.30 -37.81%
EY -20.13 74.00 -24.46 -1.00 -1.17 1.00 -0.91 60.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.32 0.61 0.66 0.73 0.98 1.16 -23.09%

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