[KINSTEL] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 36.63%
YoY- -88.55%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 360,072 457,684 844,914 582,360 231,436 139,322 129,053 18.64%
PBT -49,293 16,938 102,744 70,470 385,854 6,619 5,432 -
Tax -125 14,100 7,417 -386 -753 -643 -431 -18.63%
NP -49,418 31,038 110,161 70,084 385,101 5,976 5,001 -
-
NP to SH -19,357 19,785 57,986 40,474 353,346 5,976 5,001 -
-
Tax Rate - -83.24% -7.22% 0.55% 0.20% 9.71% 7.93% -
Total Cost 409,490 426,646 734,753 512,276 -153,665 133,346 124,052 22.01%
-
Net Worth 812,049 755,936 1,000,397 3,723,607 466,672 148,793 118,728 37.75%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 812,049 755,936 1,000,397 3,723,607 466,672 148,793 118,728 37.75%
NOSH 944,243 933,254 926,293 899,422 116,668 80,866 59,964 58.28%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -13.72% 6.78% 13.04% 12.03% 166.40% 4.29% 3.88% -
ROE -2.38% 2.62% 5.80% 1.09% 75.72% 4.02% 4.21% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 38.13 49.04 91.21 64.75 198.37 172.29 215.22 -25.04%
EPS -2.05 2.12 6.26 4.50 60.57 7.39 8.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.81 1.08 4.14 4.00 1.84 1.98 -12.97%
Adjusted Per Share Value based on latest NOSH - 899,422
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 34.33 43.63 80.54 55.52 22.06 13.28 12.30 18.64%
EPS -1.85 1.89 5.53 3.86 33.68 0.57 0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7741 0.7206 0.9537 3.5497 0.4449 0.1418 0.1132 37.75%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.86 0.94 0.58 1.47 0.23 0.20 0.34 -
P/RPS 2.26 1.92 0.64 2.27 0.12 0.12 0.16 55.44%
P/EPS -41.95 44.34 9.27 32.67 0.08 2.71 4.08 -
EY -2.38 2.26 10.79 3.06 1,316.80 36.95 24.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.16 0.54 0.36 0.06 0.11 0.17 34.33%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 06/11/09 26/11/08 27/11/07 27/11/06 24/11/05 29/11/04 -
Price 0.90 0.96 0.43 1.39 0.24 0.19 0.36 -
P/RPS 2.36 1.96 0.47 2.15 0.12 0.11 0.17 54.99%
P/EPS -43.90 45.28 6.87 30.89 0.08 2.57 4.32 -
EY -2.28 2.21 14.56 3.24 1,261.93 38.89 23.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.19 0.40 0.34 0.06 0.10 0.18 34.15%

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