[KINSTEL] YoY TTM Result on 30-Sep-2011 [#3]

Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 13.86%
YoY- -223.43%
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 274,038 346,322 0 1,858,156 1,729,198 1,914,557 2,680,152 -26.20%
PBT -79,142 104,259 0 -163,405 83,307 -525,726 444,945 -
Tax 2,381 -69,250 0 -6,189 7,461 75,665 7,240 -13.77%
NP -76,761 35,009 0 -169,594 90,768 -450,061 452,185 -
-
NP to SH -50,517 76,903 0 -65,624 53,168 -225,678 256,039 -
-
Tax Rate - 66.42% - - -8.96% - -1.63% -
Total Cost 350,799 311,313 0 2,027,750 1,638,430 2,364,618 2,227,967 -21.83%
-
Net Worth 401,210 157,840 0 736,689 812,049 755,936 1,000,397 -11.46%
Dividend
31/03/16 31/03/15 31/03/14 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - 9,461 9,344 15,756 15,333 -
Div Payout % - - - 0.00% 17.58% 0.00% 5.99% -
Equity
31/03/16 31/03/15 31/03/14 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 401,210 157,840 0 736,689 812,049 755,936 1,000,397 -11.46%
NOSH 1,060,000 1,042,542 1,042,169 956,739 944,243 933,254 926,293 1.81%
Ratio Analysis
31/03/16 31/03/15 31/03/14 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -28.01% 10.11% 0.00% -9.13% 5.25% -23.51% 16.87% -
ROE -12.59% 48.72% 0.00% -8.91% 6.55% -29.85% 25.59% -
Per Share
31/03/16 31/03/15 31/03/14 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 25.85 33.22 0.00 194.22 183.13 205.15 289.34 -27.52%
EPS -4.77 7.38 0.00 -6.86 5.63 -24.18 27.64 -
DPS 0.00 0.00 0.00 1.00 1.00 1.70 1.66 -
NAPS 0.3785 0.1514 0.00 0.77 0.86 0.81 1.08 -13.04%
Adjusted Per Share Value based on latest NOSH - 956,739
31/03/16 31/03/15 31/03/14 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 26.12 33.01 0.00 177.14 164.84 182.51 255.50 -26.20%
EPS -4.82 7.33 0.00 -6.26 5.07 -21.51 24.41 -
DPS 0.00 0.00 0.00 0.90 0.89 1.50 1.46 -
NAPS 0.3825 0.1505 0.00 0.7023 0.7741 0.7206 0.9537 -11.46%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 31/03/16 31/03/15 31/03/14 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.085 0.125 0.165 0.49 0.86 0.94 0.58 -
P/RPS 0.33 0.38 0.00 0.25 0.47 0.46 0.20 6.90%
P/EPS -1.78 1.69 0.00 -7.14 15.27 -3.89 2.10 -
EY -56.07 59.01 0.00 -14.00 6.55 -25.73 47.66 -
DY 0.00 0.00 0.00 2.04 1.16 1.81 2.85 -
P/NAPS 0.22 0.83 0.00 0.64 1.00 1.16 0.54 -11.27%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 31/05/16 29/05/15 30/05/14 25/11/11 29/11/10 06/11/09 26/11/08 -
Price 0.08 0.145 0.17 0.51 0.90 0.96 0.43 -
P/RPS 0.31 0.44 0.00 0.26 0.49 0.47 0.15 10.15%
P/EPS -1.68 1.97 0.00 -7.44 15.98 -3.97 1.56 -
EY -59.57 50.87 0.00 -13.45 6.26 -25.19 64.28 -
DY 0.00 0.00 0.00 1.96 1.11 1.77 3.85 -
P/NAPS 0.21 0.96 0.00 0.66 1.05 1.19 0.40 -8.22%

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