[KINSTEL] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
21-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 108.74%
YoY- 323.58%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 583,490 2,129,886 1,530,181 947,821 463,472 1,213,464 781,829 -17.70%
PBT 99,894 221,033 161,727 91,257 47,971 435,736 400,456 -60.33%
Tax 1,343 -2,127 -727 -341 -3,355 -6,335 -1,930 -
NP 101,237 218,906 161,000 90,916 44,616 429,401 398,526 -59.85%
-
NP to SH 61,616 130,453 97,340 56,866 27,243 384,328 366,771 -69.52%
-
Tax Rate -1.34% 0.96% 0.45% 0.37% 6.99% 1.45% 0.48% -
Total Cost 482,253 1,910,980 1,369,181 856,905 418,856 784,063 383,303 16.52%
-
Net Worth 837,413 793,768 3,727,914 714,114 681,074 499,207 466,668 47.61%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 15,334 - - - 9,750 - -
Div Payout % - 11.75% - - - 2.54% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 837,413 793,768 3,727,914 714,114 681,074 499,207 466,668 47.61%
NOSH 881,487 902,009 900,462 175,458 171,988 130,001 116,667 284.57%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 17.35% 10.28% 10.52% 9.59% 9.63% 35.39% 50.97% -
ROE 7.36% 16.43% 2.61% 7.96% 4.00% 76.99% 78.59% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 66.19 236.13 169.93 540.20 269.48 933.42 670.14 -78.60%
EPS 6.99 14.80 10.81 32.41 15.84 295.60 62.88 -76.84%
DPS 0.00 1.70 0.00 0.00 0.00 7.50 0.00 -
NAPS 0.95 0.88 4.14 4.07 3.96 3.84 4.00 -61.61%
Adjusted Per Share Value based on latest NOSH - 175,491
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 55.62 203.04 145.87 90.35 44.18 115.68 74.53 -17.71%
EPS 5.87 12.44 9.28 5.42 2.60 36.64 34.96 -69.53%
DPS 0.00 1.46 0.00 0.00 0.00 0.93 0.00 -
NAPS 0.7983 0.7567 3.5538 0.6808 0.6493 0.4759 0.4449 47.60%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.13 1.34 1.47 1.05 0.81 0.33 0.23 -
P/RPS 1.71 0.57 0.87 0.19 0.30 0.04 0.03 1377.45%
P/EPS 16.17 9.27 13.60 3.24 5.11 0.11 0.07 3652.35%
EY 6.19 10.79 7.35 30.87 19.56 895.86 1,366.84 -97.25%
DY 0.00 1.27 0.00 0.00 0.00 22.73 0.00 -
P/NAPS 1.19 1.52 0.36 0.26 0.20 0.09 0.06 631.37%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 26/02/08 27/11/07 21/09/07 01/06/07 01/03/07 27/11/06 -
Price 1.62 1.29 1.39 1.16 1.10 0.80 0.24 -
P/RPS 2.45 0.55 0.82 0.21 0.41 0.09 0.04 1449.94%
P/EPS 23.18 8.92 12.86 3.58 6.94 0.27 0.08 4263.66%
EY 4.31 11.21 7.78 27.94 14.40 369.54 1,309.89 -97.78%
DY 0.00 1.32 0.00 0.00 0.00 9.38 0.00 -
P/NAPS 1.71 1.47 0.34 0.29 0.28 0.21 0.06 831.13%

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