[KINSTEL] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 0.7%
YoY- 359.07%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 951,438 471,741 422,510 326,620 81,014 85.04%
PBT 403,703 23,725 22,921 13,804 2,665 250.52%
Tax -1,724 -1,068 -1,930 -2,800 -268 59.20%
NP 401,979 22,657 20,991 11,004 2,397 259.54%
-
NP to SH 370,224 22,657 20,991 11,004 2,397 252.22%
-
Tax Rate 0.43% 4.50% 8.42% 20.28% 10.06% -
Total Cost 549,459 449,084 401,519 315,616 78,617 62.53%
-
Net Worth 466,672 148,793 118,728 100,840 46,635 77.78%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 2,997 - - - - -
Div Payout % 0.81% - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 466,672 148,793 118,728 100,840 46,635 77.78%
NOSH 116,668 80,866 59,964 60,024 46,635 25.74%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 42.25% 4.80% 4.97% 3.37% 2.96% -
ROE 79.33% 15.23% 17.68% 10.91% 5.14% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 815.51 583.36 704.61 544.15 173.72 47.15%
EPS 317.33 28.02 35.01 18.33 5.14 180.11%
DPS 2.57 0.00 0.00 0.00 0.00 -
NAPS 4.00 1.84 1.98 1.68 1.00 41.38%
Adjusted Per Share Value based on latest NOSH - 60,024
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 90.70 44.97 40.28 31.14 7.72 85.06%
EPS 35.29 2.16 2.00 1.05 0.23 251.64%
DPS 0.29 0.00 0.00 0.00 0.00 -
NAPS 0.4449 0.1418 0.1132 0.0961 0.0445 77.74%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 - -
Price 0.23 0.20 0.34 0.30 0.00 -
P/RPS 0.03 0.03 0.05 0.06 0.00 -
P/EPS 0.07 0.71 0.97 1.64 0.00 -
EY 1,379.70 140.09 102.96 61.11 0.00 -
DY 11.17 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.11 0.17 0.18 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/06 24/11/05 29/11/04 28/11/03 - -
Price 0.24 0.19 0.36 0.36 0.00 -
P/RPS 0.03 0.03 0.05 0.07 0.00 -
P/EPS 0.08 0.68 1.03 1.96 0.00 -
EY 1,322.21 147.46 97.24 50.92 0.00 -
DY 10.70 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.10 0.18 0.21 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