[KINSTEL] QoQ Quarter Result on 30-Jun-2008 [#2]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
04-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 67.69%
YoY- 248.8%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 440,348 377,410 844,914 652,043 583,490 599,705 582,360 -16.98%
PBT -93,289 -375,338 102,744 183,001 99,894 59,306 70,470 -
Tax 16,925 31,596 7,417 -120 1,343 -1,400 -386 -
NP -76,364 -343,742 110,161 182,881 101,237 57,906 70,084 -
-
NP to SH -34,761 -202,824 57,986 103,324 61,616 33,113 40,474 -
-
Tax Rate - - -7.22% 0.07% -1.34% 2.36% 0.55% -
Total Cost 516,712 721,152 734,753 469,162 482,253 541,799 512,276 0.57%
-
Net Worth 754,074 797,080 1,000,397 947,673 837,413 784,698 3,723,607 -65.48%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 15,756 - - - 15,333 - -
Div Payout % - 0.00% - - - 46.31% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 754,074 797,080 1,000,397 947,673 837,413 784,698 3,723,607 -65.48%
NOSH 919,603 926,838 926,293 920,071 881,487 901,952 899,422 1.48%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -17.34% -91.08% 13.04% 28.05% 17.35% 9.66% 12.03% -
ROE -4.61% -25.45% 5.80% 10.90% 7.36% 4.22% 1.09% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 47.88 40.72 91.21 70.87 66.19 66.49 64.75 -18.21%
EPS -3.78 -21.88 6.26 11.23 6.99 4.20 4.50 -
DPS 0.00 1.70 0.00 0.00 0.00 1.70 0.00 -
NAPS 0.82 0.86 1.08 1.03 0.95 0.87 4.14 -65.98%
Adjusted Per Share Value based on latest NOSH - 920,071
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 41.98 35.98 80.54 62.16 55.62 57.17 55.52 -16.98%
EPS -3.31 -19.33 5.53 9.85 5.87 3.16 3.86 -
DPS 0.00 1.50 0.00 0.00 0.00 1.46 0.00 -
NAPS 0.7189 0.7598 0.9537 0.9034 0.7983 0.748 3.5497 -65.47%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.38 0.43 0.58 1.50 1.13 1.34 1.47 -
P/RPS 0.79 1.06 0.64 2.12 1.71 2.02 2.27 -50.49%
P/EPS -10.05 -1.96 9.27 13.36 16.17 36.50 32.67 -
EY -9.95 -50.89 10.79 7.49 6.19 2.74 3.06 -
DY 0.00 3.95 0.00 0.00 0.00 1.27 0.00 -
P/NAPS 0.46 0.50 0.54 1.46 1.19 1.54 0.36 17.73%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 18/05/09 26/02/09 26/11/08 04/08/08 28/05/08 26/02/08 27/11/07 -
Price 0.80 0.41 0.43 1.29 1.62 1.29 1.39 -
P/RPS 1.67 1.01 0.47 1.82 2.45 1.94 2.15 -15.48%
P/EPS -21.16 -1.87 6.87 11.49 23.18 35.14 30.89 -
EY -4.73 -53.37 14.56 8.71 4.31 2.85 3.24 -
DY 0.00 4.15 0.00 0.00 0.00 1.32 0.00 -
P/NAPS 0.98 0.48 0.40 1.25 1.71 1.48 0.34 102.40%

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