[KINSTEL] YoY TTM Result on 30-Jun-2018 [#4]

Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- 73.98%
YoY- 70.3%
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 61,705 122,169 168,133 229,447 298,996 407,933 0 -
PBT -65,901 -216,524 -116,699 -337,081 -89,878 73,586 0 -
Tax 209 0 1,535 1,362 1,338 -67,838 0 -
NP -65,692 -216,524 -115,164 -335,719 -88,540 5,748 0 -
-
NP to SH -44,813 -182,082 -94,681 -318,750 -70,358 59,055 0 -
-
Tax Rate - - - - - 92.19% - -
Total Cost 127,397 338,693 283,297 565,166 387,536 402,185 0 -
-
Net Worth -781,203 -665,376 -107,597 14,269 353,048 443,263 -66,742 50.62%
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 -66,742 50.62%
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 -106.46% -177.23% -68.50% -146.32% -29.61% 1.41% 0.00% -
ROE 0.00% 0.00% 0.00% -2,233.71% -19.93% 13.32% 0.00% -
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 5.92 11.73 16.14 22.03 28.72 39.07 0.00 -
EPS -4.30 -17.48 -9.09 -30.60 -6.76 5.66 0.00 -
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 -0.0641 50.61%
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 5.88 11.65 16.03 21.87 28.50 38.89 0.00 -
EPS -4.27 -17.36 -9.03 -30.39 -6.71 5.63 0.00 -
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 -0.0636 50.63%
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 0.08 0.04 0.03 0.20 0.24 0.40 0.00 -
P/EPS -0.12 -0.03 -0.06 -0.15 -1.04 2.74 0.00 -
EY -860.46 -3,496.19 -1,817.98 -680.04 -96.54 36.49 0.00 -
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 0.00 -
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 0.08 0.04 0.03 0.20 0.17 0.36 0.00 -
P/EPS -0.12 -0.03 -0.06 -0.15 -0.74 2.48 0.00 -
EY -860.46 -3,496.19 -1,817.98 -680.04 -135.16 40.40 0.00 -
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 0.00 -

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