[KINSTEL] QoQ Annualized Quarter Result on 31-Dec-2016 [#2]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
21-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 13.99%
YoY- 44.14%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 171,744 229,447 246,302 25,048 205,596 298,996 283,236 -28.33%
PBT -141,756 -337,081 -55,742 -52,444 -61,884 -89,876 -64,622 68.74%
Tax 1,888 1,360 1,402 1,292 1,296 1,338 1,292 28.74%
NP -139,868 -335,721 -54,340 -51,152 -60,588 -88,538 -63,330 69.51%
-
NP to SH -116,392 -318,750 -41,756 -39,460 -45,876 -70,357 -43,560 92.44%
-
Tax Rate - - - - - - - -
Total Cost 311,612 565,168 300,642 76,200 266,184 387,534 346,566 -6.83%
-
Net Worth -29,998 14,269 264,359 283,837 326,553 353,452 393,808 -
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth -29,998 14,269 264,359 283,837 326,553 353,452 393,808 -
NOSH 1,049,000 1,049,000 1,049,000 1,049,000 1,042,636 1,042,325 1,040,445 0.54%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -81.44% -146.32% -22.06% -204.22% -29.47% -29.61% -22.36% -
ROE 0.00% -2,233.71% -15.80% -13.90% -14.05% -19.91% -11.06% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 16.49 22.03 23.65 2.40 19.72 28.69 27.22 -28.38%
EPS -11.16 -30.60 -4.01 -3.78 -4.40 -6.75 -4.19 92.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0288 0.0137 0.2538 0.2725 0.3132 0.3391 0.3785 -
Adjusted Per Share Value based on latest NOSH - 1,049,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 16.37 21.87 23.48 2.39 19.60 28.50 27.00 -28.34%
EPS -11.10 -30.39 -3.98 -3.76 -4.37 -6.71 -4.15 92.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0286 0.0136 0.252 0.2706 0.3113 0.3369 0.3754 -
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.035 0.045 0.06 0.045 0.055 0.07 0.085 -
P/RPS 0.21 0.20 0.25 1.87 0.28 0.24 0.31 -22.84%
P/EPS -0.31 -0.15 -1.50 -1.19 -1.25 -1.04 -2.03 -71.39%
EY -319.27 -680.04 -66.81 -84.19 -80.00 -96.43 -49.25 247.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 3.28 0.24 0.17 0.18 0.21 0.22 -
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 22/11/17 23/08/17 22/05/17 21/02/17 21/11/16 30/08/16 31/05/16 -
Price 0.025 0.045 0.065 0.04 0.05 0.05 0.08 -
P/RPS 0.15 0.20 0.27 1.66 0.25 0.17 0.29 -35.53%
P/EPS -0.22 -0.15 -1.62 -1.06 -1.14 -0.74 -1.91 -76.29%
EY -446.97 -680.04 -61.67 -94.71 -88.00 -135.00 -52.33 317.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 3.28 0.26 0.15 0.16 0.15 0.21 -

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