[KINSTEL] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
18-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -208.53%
YoY- -156.42%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 1,991,181 1,537,147 1,079,463 440,348 2,457,857 2,080,447 1,235,533 37.33%
PBT -67,388 -150,388 -167,326 -93,289 10,302 385,640 282,899 -
Tax 51,865 44,069 29,969 16,925 40,237 8,641 1,223 1107.81%
NP -15,523 -106,319 -137,357 -76,364 50,539 394,281 284,122 -
-
NP to SH 18,942 -22,854 -42,639 -34,761 32,029 234,853 169,944 -76.74%
-
Tax Rate - - - - -390.57% -2.24% -0.43% -
Total Cost 2,006,704 1,643,466 1,216,820 516,712 2,407,318 1,686,166 951,411 64.24%
-
Net Worth 788,040 749,463 744,344 754,074 797,537 1,000,952 976,253 -13.27%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 9,271 - - - 15,765 - - -
Div Payout % 48.94% - - - 49.22% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 788,040 749,463 744,344 754,074 797,537 1,000,952 976,253 -13.27%
NOSH 927,106 925,263 918,943 919,603 927,369 926,807 947,819 -1.45%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -0.78% -6.92% -12.72% -17.34% 2.06% 18.95% 23.00% -
ROE 2.40% -3.05% -5.73% -4.61% 4.02% 23.46% 17.41% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 214.77 166.13 117.47 47.88 265.04 224.47 130.36 39.36%
EPS 2.04 -2.47 -4.64 -3.78 3.46 25.34 17.93 -76.42%
DPS 1.00 0.00 0.00 0.00 1.70 0.00 0.00 -
NAPS 0.85 0.81 0.81 0.82 0.86 1.08 1.03 -11.98%
Adjusted Per Share Value based on latest NOSH - 919,603
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 189.82 146.53 102.90 41.98 234.30 198.33 117.78 37.34%
EPS 1.81 -2.18 -4.06 -3.31 3.05 22.39 16.20 -76.70%
DPS 0.88 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.7512 0.7145 0.7096 0.7189 0.7603 0.9542 0.9307 -13.27%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.91 0.94 0.88 0.38 0.43 0.58 1.50 -
P/RPS 0.42 0.57 0.75 0.79 0.16 0.26 1.15 -48.81%
P/EPS 44.54 -38.06 -18.97 -10.05 12.45 2.29 8.37 203.87%
EY 2.25 -2.63 -5.27 -9.95 8.03 43.69 11.95 -67.04%
DY 1.10 0.00 0.00 0.00 3.95 0.00 0.00 -
P/NAPS 1.07 1.16 1.09 0.46 0.50 0.54 1.46 -18.66%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 06/11/09 19/08/09 18/05/09 26/02/09 26/11/08 04/08/08 -
Price 1.00 0.96 0.94 0.80 0.41 0.43 1.29 -
P/RPS 0.47 0.58 0.80 1.67 0.15 0.19 0.99 -39.06%
P/EPS 48.94 -38.87 -20.26 -21.16 11.87 1.70 7.19 257.90%
EY 2.04 -2.57 -4.94 -4.73 8.42 58.93 13.90 -72.07%
DY 1.00 0.00 0.00 0.00 4.15 0.00 0.00 -
P/NAPS 1.18 1.19 1.16 0.98 0.48 0.40 1.25 -3.75%

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