[KINSTEL] YoY Quarter Result on 30-Jun-2017 [#4]

Announcement Date
23-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- -2380.65%
YoY- -662.64%
View:
Show?
Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 10,695 24,639 34,285 44,720 86,569 61,387 152,145 -35.73%
PBT -31,163 -148,144 -23,593 -295,274 -41,409 -30,270 -304,476 -31.58%
Tax 52 0 335 310 369 1,412 10,663 -58.78%
NP -31,111 -148,144 -23,258 -294,964 -41,040 -28,858 -293,813 -31.19%
-
NP to SH -17,711 -125,185 -18,178 -287,433 -37,689 -17,647 -121,719 -27.45%
-
Tax Rate - - - - - - - -
Total Cost 41,806 172,783 57,543 339,684 127,609 90,245 445,958 -32.57%
-
Net Worth -781,203 -665,376 -107,597 14,269 353,048 443,263 114,534 -
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth -781,203 -665,376 -107,597 14,269 353,048 443,263 114,534 -
NOSH 1,049,000 1,049,000 1,049,000 1,049,000 1,041,132 1,044,201 1,041,223 0.12%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -290.89% -601.26% -67.84% -659.58% -47.41% -47.01% -193.11% -
ROE 0.00% 0.00% 0.00% -2,014.25% -10.68% -3.98% -106.27% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 1.03 2.37 3.29 4.29 8.31 5.88 14.61 -35.70%
EPS -1.70 -12.02 -1.75 -27.60 -3.62 -1.69 -11.69 -27.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.75 -0.6388 -0.1033 0.0137 0.3391 0.4245 0.11 -
Adjusted Per Share Value based on latest NOSH - 1,049,000
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 1.02 2.35 3.27 4.26 8.25 5.85 14.50 -35.72%
EPS -1.69 -11.93 -1.73 -27.40 -3.59 -1.68 -11.60 -27.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.7447 -0.6343 -0.1026 0.0136 0.3366 0.4226 0.1092 -
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.005 0.005 0.005 0.045 0.07 0.155 0.155 -
P/RPS 0.49 0.21 0.15 1.05 0.84 2.64 1.06 -12.05%
P/EPS -0.29 -0.04 -0.29 -0.16 -1.93 -9.17 -1.33 -22.40%
EY -340.07 -2,403.70 -349.04 -613.23 -51.71 -10.90 -75.42 28.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 3.28 0.21 0.37 1.41 -
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 29/08/19 30/08/18 23/08/17 30/08/16 02/09/15 29/08/14 -
Price 0.005 0.005 0.005 0.045 0.05 0.14 0.21 -
P/RPS 0.49 0.21 0.15 1.05 0.60 2.38 1.44 -16.43%
P/EPS -0.29 -0.04 -0.29 -0.16 -1.38 -8.28 -1.80 -26.21%
EY -340.07 -2,403.70 -349.04 -613.23 -72.40 -12.07 -55.67 35.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 3.28 0.15 0.33 1.91 -

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