[KINSTEL] QoQ Cumulative Quarter Result on 30-Sep-2016 [#1]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
21-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- 83.7%
YoY- 38.02%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 229,447 184,727 12,524 51,399 298,996 212,427 128,802 47.00%
PBT -337,081 -41,807 -26,222 -15,471 -89,876 -48,467 -46,208 276.59%
Tax 1,360 1,052 646 324 1,338 969 -25 -
NP -335,721 -40,755 -25,576 -15,147 -88,538 -47,498 -46,233 275.44%
-
NP to SH -318,750 -31,317 -19,730 -11,469 -70,357 -32,670 -35,319 334.05%
-
Tax Rate - - - - - - - -
Total Cost 565,168 225,482 38,100 66,546 387,534 259,925 175,035 118.61%
-
Net Worth 14,269 264,359 283,837 326,553 353,452 393,808 395,593 -89.10%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 14,269 264,359 283,837 326,553 353,452 393,808 395,593 -89.10%
NOSH 1,049,000 1,049,000 1,049,000 1,042,636 1,042,325 1,040,445 1,041,858 0.45%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -146.32% -22.06% -204.22% -29.47% -29.61% -22.36% -35.89% -
ROE -2,233.71% -11.85% -6.95% -3.51% -19.91% -8.30% -8.93% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 22.03 17.73 1.20 4.93 28.69 20.42 12.36 47.05%
EPS -30.60 -3.01 -1.89 -1.10 -6.75 -3.14 -3.39 334.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0137 0.2538 0.2725 0.3132 0.3391 0.3785 0.3797 -89.10%
Adjusted Per Share Value based on latest NOSH - 1,042,636
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 21.87 17.61 1.19 4.90 28.50 20.25 12.28 46.97%
EPS -30.39 -2.99 -1.88 -1.09 -6.71 -3.11 -3.37 333.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0136 0.252 0.2706 0.3113 0.3369 0.3754 0.3771 -89.10%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.045 0.06 0.045 0.055 0.07 0.085 0.105 -
P/RPS 0.20 0.34 3.74 1.12 0.24 0.42 0.85 -61.92%
P/EPS -0.15 -2.00 -2.38 -5.00 -1.04 -2.71 -3.10 -86.74%
EY -680.04 -50.11 -42.09 -20.00 -96.43 -36.94 -32.29 664.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.28 0.24 0.17 0.18 0.21 0.22 0.28 416.56%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 23/08/17 22/05/17 21/02/17 21/11/16 30/08/16 31/05/16 29/02/16 -
Price 0.045 0.065 0.04 0.05 0.05 0.08 0.08 -
P/RPS 0.20 0.37 3.33 1.01 0.17 0.39 0.65 -54.45%
P/EPS -0.15 -2.16 -2.11 -4.55 -0.74 -2.55 -2.36 -84.10%
EY -680.04 -46.26 -47.35 -22.00 -135.00 -39.25 -42.38 537.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.28 0.26 0.15 0.16 0.15 0.21 0.21 525.88%

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