[KINSTEL] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
20-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 307,624 375,464 324,095 328,470 0 0 330,710 -4.72%
PBT 14,228 16,936 12,006 11,742 0 0 10,338 23.80%
Tax -3,202 -4,432 -736 -740 0 0 -530 232.80%
NP 11,026 12,504 11,270 11,002 0 0 9,808 8.13%
-
NP to SH 11,026 12,504 11,270 11,002 0 0 9,808 8.13%
-
Tax Rate 22.50% 26.17% 6.13% 6.30% - - 5.13% -
Total Cost 296,598 362,960 312,825 317,468 0 0 320,902 -5.12%
-
Net Worth 100,181 97,799 90,499 83,080 0 0 56,630 46.42%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 100,181 97,799 90,499 83,080 0 0 56,630 46.42%
NOSH 59,989 59,999 49,999 46,674 17,213 17,213 17,213 130.39%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 3.58% 3.33% 3.48% 3.35% 0.00% 0.00% 2.97% -
ROE 11.01% 12.79% 12.45% 13.24% 0.00% 0.00% 17.32% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 512.80 625.77 648.19 703.75 0.00 0.00 1,921.27 -58.64%
EPS 18.38 20.84 22.54 23.57 0.00 0.00 56.98 -53.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.63 1.81 1.78 0.00 0.00 3.29 -36.44%
Adjusted Per Share Value based on latest NOSH - 46,635
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 29.33 35.79 30.90 31.31 0.00 0.00 31.53 -4.72%
EPS 1.05 1.19 1.07 1.05 0.00 0.00 0.93 8.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0955 0.0932 0.0863 0.0792 0.00 0.00 0.054 46.39%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 - - - - -
Price 0.34 0.30 0.29 0.00 0.00 0.00 0.00 -
P/RPS 0.07 0.05 0.04 0.00 0.00 0.00 0.00 -
P/EPS 1.85 1.44 1.29 0.00 0.00 0.00 0.00 -
EY 54.06 69.47 77.72 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.18 0.16 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 28/05/03 26/02/03 20/11/02 - - - -
Price 0.33 0.31 0.32 0.00 0.00 0.00 0.00 -
P/RPS 0.06 0.05 0.05 0.00 0.00 0.00 0.00 -
P/EPS 1.80 1.49 1.42 0.00 0.00 0.00 0.00 -
EY 55.70 67.23 70.44 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.19 0.18 0.00 0.00 0.00 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